|
FY2026
12 months to Jun 30, 2026
|
FY2025
12 months to Dec 31, 2024
|
FY2024
12 months to Dec 31, 2023
|
FY2023
12 months to Dec 31, 2022
|
FY2022
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net income | |||||
| Income from discontinued operations, net of tax | |||||
| Net loss including noncontrolling interest | |||||
| Gain from sale of discontinued operations, net of tax | |||||
| Net loss from continuing operations | |||||
| Net (loss) income including noncontrolling interest | |||||
| Adjustments to reconcile net (loss) income including noncontrolling interest to net cash (used in) provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Amortization of deferred financing costs | |||||
| Gain on settlement of debt | |||||
| Goodwill impairment | |||||
| Intangible asset impairment | |||||
| Provision for credit loss | |||||
| Provision for inventory | |||||
| Stock-based compensation expense | |||||
| Non-cash paid in-kind interest expense | |||||
| Noncash operating lease expense | |||||
| Non-cash operating lease expense | |||||
| Deferred income taxes | |||||
| Equity method investment loss (income) | |||||
| Other non-cash items | |||||
| Increase (decrease) in cash resulting from changes in: | |||||
| Accounts receivable, net | |||||
| Inventories | |||||
| Income tax receivable | |||||
| Prepaid expenses and other current and noncurrent assets | |||||
| Accounts payable | |||||
| Accrued liabilities | |||||
| Accrued income taxes | |||||
| Accrued compensation | |||||
| Accrued expenses and other current liabilities | |||||
| Net cash (used in) provided by operating activities of continuing operations | |||||
| Net cash provided by operating activities of discontinued operations | |||||
| Net cash (used in) provided by operating activities | |||||
| Investing Activities | |||||
| Proceeds from sale of business | |||||
| Purchase of other long-term assets | |||||
| Purchases of property and equipment | |||||
| Acquisition of Bloomia, net of cash acquired | |||||
| Net cash (used in) provided by investing activities of continuing operations | |||||
| Net cash used in investing activities of discontinued operations | |||||
| Receipts of escrow receivable | |||||
| Net cash used in investing activities | |||||
| Financing Activities | |||||
| Proceeds from term loan | |||||
| Proceeds from revolving debt | |||||
| Proceeds from related party note | |||||
| Repayments of seller note | |||||
| Repayments of term loan | |||||
| Repayments of related party note | |||||
| Repayments of revolving debt | |||||
| Repayments of long-term debt | |||||
| Principal payments on finance lease liabilities | |||||
| Payment of financing costs | |||||
| Proceeds from issuances of common stock | |||||
| Repurchase of common stock, net | |||||
| Net cash provided by (used in) financing activities | |||||
| Effect of exchange rate changes on cash | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents, end of period | |||||
| Supplemental cash flow information | |||||
| Operating lease right-of-use asset obtained in exchange for lease obligations | |||||
| Cash paid for interest | |||||
| Cash paid for income taxes, net of tax refunds | |||||
| Noncash purchase consideration - Equity issuance of noncontrolling interest | |||||
| Noncash purchase consideration - Seller notes | |||||
| Non-cash investing and financing activities | |||||
| Purchase of property and equipment included in accrued liabilities | |||||
| Non-cash purchase consideration - Equity issuance of noncontrolling interest | |||||
| Non-cash purchase consideration - Seller notes | |||||
| Purchase of property and equipment included in accounts payable | |||||
| Common stock issued for settlement of accrued liabilities | |||||
| Purchase of property and equipment included in debt | |||||
| Debt extinguished through non-cash equity transactions | |||||
Loading...