|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash provided by operating activities | |||||
| Depreciation and amortization | |||||
| Amortization of deferred financing costs | |||||
| Amortization of debt discount and deferred financing costs | |||||
| Non-cash lease income | |||||
| Net deferred taxes and other | |||||
| Allowance for credit losses | |||||
| Stock-based compensation expense | |||||
| Loss (gain) on repurchases of debt | |||||
| 2026 Notes | |||||
| Total loss (gain) on repurchases of debt | |||||
| Loss on extinguishment, repayments and repurchases of debt | |||||
| Trade and barter activity, net | |||||
| Impairment of intangible assets, goodwill, investments and long-lived assets | |||||
| Realized gain on sale of digital assets | |||||
| Net gain on sales and retirements of assets | |||||
| Gain on sale of investment | |||||
| Unrealized gain on investment | |||||
| Content rights acquired | |||||
| Amortization of content rights | |||||
| Change in content rights liabilities | |||||
| Other | |||||
| Changes in assets and liabilities: | |||||
| Accounts receivable | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Accrued interest | |||||
| Other long-term liabilities | |||||
| Net cash provided by (used in) operating activities | |||||
| Cash flows from investing activities: | |||||
| Payment for acquisition | |||||
| Purchases of property and equipment | |||||
| Purchase of digital assets | |||||
| Proceeds from sale of digital assets | |||||
| Net proceeds from sales of assets and investment related transactions | |||||
| Proceeds from sale of assets | |||||
| Proceeds from insurance recoveries | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Repayment and repurchase of 2026 Notes | |||||
| 2026 Notes | |||||
| 2023 Notes | |||||
| Proceeds from Term Loan | |||||
| Voluntary repayments of Term Loan | |||||
| Deferred financing costs | |||||
| Borrowings under the revolving credit facility | |||||
| Repayment of borrowings under the revolving credit facility | |||||
| Proceeds from stock options exercised | |||||
| Shares withheld in lieu of employee tax withholding | |||||
| Withholdings for shares issued under the ESPP | |||||
| Repurchases of stock | |||||
| Cash distribution to non-controlling interests | |||||
| Repayments of capitalized obligations | |||||
| Net cash used in financing activities | |||||
| Cash and cash equivalents and restricted cash: | |||||
| Net increase in cash, cash equivalents and restricted cash | |||||
| Beginning of period | |||||
| End of period | |||||
| Supplemental Disclosure of Cash Flow Information: | |||||
| Cash payments: | |||||
| Interest | |||||
| Income taxes | |||||
| Income and Franchise taxes | |||||
| Supplemental Disclosure of Non-cash Activities: | |||||
| Dividends declared, but not paid during the period | |||||
| Dividend declared | |||||
| Total dividends declared, but not paid during the period | |||||
| Debt Instrument, Accrued Financing Costs | |||||
| Deferred payments for software licenses | |||||
| Investments acquired in exchange for advertising | |||||
| Property and equipment acquired in exchange for advertising | |||||
| Accrued capital expenditures | |||||
| Supplemental Disclosure of Cash Flow Information relating to Leases: | |||||
| Cash paid for amounts included in the measurement of operating lease liabilities, included in operating cash flows | |||||
| Right-of-use assets obtained in exchange for operating lease obligations | |||||
| Reconciliation of cash, cash equivalents, and restricted cash | |||||
| Cash and cash equivalents | |||||
| Restricted cash | |||||
Loading...