|
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
|
|
|---|---|---|---|---|---|
| Operating activities | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Change in fair value of liabilities due to sellers of businesses | |||||
| Deferred income taxes | |||||
| Amortization of deferred costs | |||||
| Foreign currency re-measurement | |||||
| Non-cash interest, net and other income, net | |||||
| Non-cash stock-based compensation expense | |||||
| Non-cash loss on impairment of goodwill | |||||
| Non-cash loss on impairment of goodwill and other intangibles | |||||
| Non-cash loss on divestitures of businesses | |||||
| Non-cash loss on retirement of fixed assets | |||||
| Non-cash loss on debt extinguishment | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Prepaid expenses and other current assets | |||||
| Other assets | |||||
| Accounts payable | |||||
| Accrued expenses and other liabilities | |||||
| Deferred revenue | |||||
| Net cash provided by operating activities | |||||
| Investing activities | |||||
| Purchase of property and equipment | |||||
| Purchase business combinations, net of cash acquired | |||||
| Collections on note receivable | |||||
| Proceeds from the divestitures of businesses, net of cash transferred | |||||
| Net cash provided by (used in) investing activities | |||||
| Financing activities | |||||
| Payments on finance leases | |||||
| Proceeds from notes payable, net of debt discount | |||||
| Payments on notes payable | |||||
| Payments of debt issuance costs | |||||
| Stock repurchases and retirement | |||||
| Issuance of Series A Convertible Preferred stock, net of issuance costs | |||||
| Taxes paid related to net share settlement of equity awards | |||||
| Additional consideration paid to sellers of businesses | |||||
| Net cash used in financing activities | |||||
| Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash | |||||
| Change in cash, cash equivalents and restricted cash | |||||
| Cash, cash equivalents and restricted cash, beginning of period | |||||
| Cash, cash equivalents and restricted cash, end of period | |||||
| Supplemental disclosures of cash flow information: | |||||
| Cash paid for interest, net of interest rate derivatives | |||||
| Cash paid for taxes, net of refunds | |||||
| Non-cash investing and financing activities: | |||||
| Business combination consideration including holdbacks and earnouts | |||||
| Note receivable from divestiture of businesses, net of discount | |||||
| Operating leases | |||||
Loading...