XML 23 R7.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities      
Net loss $ (118,193) $ (84,994) $ (48,214)
Adjustments to reconcile net loss to net cash provided by operating activities:      
Depreciation and amortization 73,530 66,157 58,983
Amortization of operating lease assets 2,065 1,965 1,053
Non-cash interest expense 5,173 8,269 8,486
Equity-based compensation expense 2,446 18,614 19,776
Deferred income taxes (7,987) (12,306) (12,250)
Loss (gain) on sale of assets 55 16 (226)
Other 16,887 12,249 21,550
Changes in operating assets and liabilities, net of effects of acquisitions      
Accounts receivable 7,920 (8,244) (14,197)
Inventory (10,715) 1,809 (14,885)
Other current assets (2,329) 375 (9,740)
Other non-current assets 37 (772) (424)
Accounts payable and accrued liabilities 17,134 (2,848) 26,807
Other current liabilities 595 (1,706) 1,052
Lease liabilities (3,430) (2,471) (682)
Income taxes 54,865 77,179 38,245
Net cash provided by operating activities 38,053 73,292 75,334
Cash flows from investing activities      
Additions to capital assets (26,009) (22,534) (24,248)
Investments in notes receivable (349) (600) (15,169)
Collection of notes receivable 4,427 8,427 327
Proceeds from sale of assets 27 11 15,000
Acquisition of businesses, net of cash acquired (11,882) (9,800) (19,857)
Purchases of intangible assets (11,950) (12,700) (15,943)
Net cash used in investing activities (45,736) (37,196) (59,890)
Cash flows from financing activities      
Proceeds from issuance of common stock in private placement 0 0 7,000
Proceeds from issuance of debt 72,412 217,413 0
Repayments of debt (61,988) (215,786) (23,188)
Debt issuance costs (487) (7,193) 0
Repayments of finance leases (1,842) (892) (369)
Proceeds from exercise of stock options 140 175 186
Taxes withheld under equity-based compensation plans, net 0 (6,247) (711)
Repurchase of common stock and warrants (2,311) (2,751) 0
Payment of contingent consideration (819) (4,842) 0
Distributions to non-controlling interests 0 (227) 0
Net cash provided by (used in) financing activities 5,105 (20,350) (17,082)
Net (decrease) increase in cash, cash equivalents, and restricted cash (2,578) 15,746 (1,638)
Cash, cash equivalents, and restricted cash at beginning of period 88,254 72,508 74,146
Cash, cash equivalents, and restricted cash at end of period 85,676 88,254 72,508
Supplemental Cash Flow Information      
Interest paid on loans 36,570 16,894 27,092
Income tax (refunds) payments, net 4,502 (19,613) 7,425
Non-cash investing and financing activities      
Capital expenditures incurred but not yet paid 2,148 1,977 5,738
Taxes withheld under equity-based compensation plans, net 641 141 612
Non-controlling interest recognized upon initial consolidation of variable interest entities 0 1,050 0
Issuance of shares in business acquisitions $ 0 $ 0 $ 4,770