XML 31 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 $ (9,519) $ (29,098) $ (100,116)
Adjustments to reconcile net loss to net cash from operating activities      
Share-based compensation 14,824 26,696 22,544
Amortization of intangible assets 16,988 19,537 20,907
Depreciation of property and equipment 3,848 9,940 11,332
Amortization of other assets 4,513 4,203 2,436
Amortization of debt issuance costs 3,636 3,319 4,229
Inventory write-down 7,219 28,041 18,272
Syndeo inventory write-down 0 0 19,568
Provision for estimated credit losses 2,067 5,134 5,153
Change in fair value of warrant liabilities (487) (3,067) (11,919)
Gain on exchange and repurchases of convertible senior notes, net (18,089) (33,411) 0
Deferred income taxes 2,219 (3,748) (1,079)
Other, net (107) 15,981 7,067
Changes in operating assets and liabilities:      
Accounts receivable 5,162 20,804 16,520
Inventories 15,792 (10,500) (22,617)
Prepaid expenses, other current assets, and income tax receivable 3,423 15,479 (6,951)
Accounts payable, accrued expenses, and income tax payable (7,179) (43,776) 44,001
Other, net (6,825) (9,400) (7,597)
Net cash provided by operating activities 37,485 16,134 21,750
Cash flows from investing activities:      
Cash paid for intangible assets (4,860) (6,038) (9,224)
Cash paid for property and equipment (303) (756) (3,825)
Cash paid for asset acquisitions 0 0 (18,458)
Net cash used for investing activities (5,163) (6,794) (31,507)
Cash flows from financing activities:      
Repurchase of 2026 Notes in connection with exchange (392,583) 0 0
Issuance of 2028 Notes in connection with exchange, net 237,601 0 0
Repurchase of 2026 Notes (18,372) (156,082) 0
Payment of tax withholdings on vested stock awards (1,572) (1,957) (3,234)
Repurchase of common stock 0 0 (30,155)
Payment of accelerated share repurchases 0 0 (2,240)
Payment of contingent considerations related to acquisitions 0 0 (1,819)
Other, net 0 (302) 0
Net cash used for financing activities (174,926) (158,341) (37,448)
Net change in cash, cash equivalents, and restricted cash (142,604) (149,001) (47,205)
Effect of foreign currency translation on cash 5,214 (3,961) 2,033
Cash, cash equivalents, and restricted cash beginning of period 370,063 523,025 568,197
Cash, cash equivalents, and restricted cash end of period 232,673 370,063 523,025
Supplemental disclosures of cash flow information and non-cash investing activities:      
Cash paid for interest 14,440 8,014 9,375
Class A Common Stock issued for asset acquisition $ 0 $ 0 $ 1,310