|
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 income | |||||
| Adjustments for: | |||||
| Depreciation and amortization | |||||
| Change in inventory reserve | |||||
| Stock-based compensation expense | |||||
| Distributions of earnings received from equity method investments | |||||
| Income from equity method investments | |||||
| Loss (income) from debt investment | |||||
| Loss (gain) on disposal of property and equipment | |||||
| Amortization of deferred financing costs | |||||
| Deferred income tax expense (benefit) | |||||
| Changes in working capital: | |||||
| Accounts receivable, net | |||||
| Inventory | |||||
| Prepaid expenses and other assets | |||||
| Trade payables | |||||
| Deferred revenue | |||||
| Accrued liabilities | |||||
| Income tax payable/receivable | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities | |||||
| Purchase of property and equipment | |||||
| Investment in equity investments | |||||
| Cash paid for acquisitions, net of cash acquired | |||||
| Investment in debt security | |||||
| Proceeds from sale of debt security | |||||
| Proceeds from sale of property and equipment | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Proceeds from exercise of options | |||||
| Proceeds from term notes | |||||
| Principal payments on term notes | |||||
| Proceeds from revolving credit facilities | |||||
| Principal payments on revolving credit facilities | |||||
| Payments for debt issuance costs | |||||
| Shares redeemed to pay income tax | |||||
| Shares repurchased under the share repurchase program | |||||
| Repayments of finance lease liabilities | |||||
| Distributions to non-controlling interest | |||||
| Net cash provided by (used in) financing activities | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents at beginning of year | |||||
| Cash and cash equivalents at end of period | |||||
| Supplemental disclosures of cash flow information | |||||
| Cash paid during the period for interest | |||||
| Cash paid during the period for income taxes, net of refunds | |||||
| Supplemental disclosures of non-cash transactions | |||||
| Non-cash change in debt from the reclassification of debt issuance costs | |||||
| Net non-cash changes to operating lease | |||||
| Equipment and other fixed asset purchases payable at end of period | |||||
| Equipment sales receivable at end of period | |||||
| Non-cash consideration received for sale of debt security | |||||
Loading...