|
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 for: | |||||
| Depreciation | |||||
| Amortization - intangible assets | |||||
| Impairment loss | |||||
| Loss on disposal of property and equipment | |||||
| Loss on conversion of notes receivable | |||||
| Stock-based compensation | |||||
| Noncash portion of rent benefit | |||||
| Operating lease amortization | |||||
| Accretion/amortization of available-for-sale securities | |||||
| Equity in loss of nonconsolidated entities | |||||
| Deferred tax expense | |||||
| Change in assets and liabilities, net of acquisitions: | |||||
| Purchased inventory | |||||
| Prepaid expenses and deposits | |||||
| Trade receivables | |||||
| Other receivables | |||||
| Accounts payable and accrued liabilities | |||||
| Accounts payable | |||||
| Accrued income tax | |||||
| Other current liabilities | |||||
| Deferred tax liabilities | |||||
| Accrued expenses and other current liabilities | |||||
| Customer contract liabilities | |||||
| Other liabilities | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Securities matured | |||||
| Investment in nonconsolidated entities | |||||
| Investment in debt security (at fair value) | |||||
| Investment in property and equipment | |||||
| Acquisition of intangibles | |||||
| Investment in construction in progress | |||||
| Investment in acquisitions, net of cash acquired | |||||
| Net cash provided by investing activities | |||||
| Cash flows from financing activities: | |||||
| Stock issuance costs paid | |||||
| Net cash used in financing activities | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents, end of period | |||||
| Increase (decrease) in cash and cash equivalents | |||||
| Effect of exchange rate changes on cash | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of period | |||||
| Noncash activities: | |||||
| Change in fair value of available-for-sale securities, net of tax | |||||
| Property and equipment accrued for in accounts payable | |||||
| Transfer of property and equipment into intangibles | |||||
| Transfer of inventory into property and equipment | |||||
| Intangible assets accrued for in accounts payable | |||||
| Right-of-use assets obtained in exchange for operating lease obligations | |||||
| Supplemental cash flow information: | |||||
| Interest received on available-for-sale securities | |||||
Loading...