XML 19 R7.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash Flows from Operating Activities    
Net income (loss) $ (139,879) $ (102,592)
Net income (loss) from discontinued operations, net of income tax (30,846) (64,663)
Net income (loss) from continuing operations (109,033) (37,929)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities from continuing operations:    
Depreciation and amortization 13,682 10,877
Amortization of debt discounts and deferred financing costs 0 1,666
Unrealized (gain) loss on investments (3,702) (4,899)
Realized (gain) loss on investments 816 (10,719)
Impairment loss on goodwill and intangible assets 35,000 74,267
Fair value (gain) loss on TRA 1,389 (3,786)
(Income) loss on equity method investments 5 197
Fair value (gain) loss on earnout liability (9,939) (41,922)
Fair value gain (loss) on preferred stock tranche liability (2,290) (1,140)
Deferred income tax (benefit) expense 22,664 (16,786)
Equity-settled share-based payments 26,497 13,892
Unrealized foreign currency (gains)/losses 0 14
Cash flows due to changes in operating assets and liabilities    
(Increase) decrease in fees receivable (4,380) 38,960
(Increase) decrease in other assets (3,651) (13,474)
Operating cash flow from operating leases 2,600 3,514
Increase (decrease) in accounts payable and accrued expenses (3,555) 344
Increase (decrease) in accrued compensation and profit sharing (14,822) (39,370)
Increase (decrease) in other liabilities (4,977) 9,759
Other operating activities 0 (72)
Net cash provided by (used in) operating activities from continuing operations (53,528) (16,448)
Cash Flows from Investing Activities    
Receipt of payments of notes receivable from members 0 66
Purchases of investments (28) (102)
Cash payment for delayed share purchase agreement 0 (1,818)
Acquisition of Kontora, net of cash acquired (6,556) 0
Acquisition of EEA, net of cash acquired 0 (69,182)
Acquisition of PW, net of cash acquired 0 (1,467)
Acquisition of Envoi 0 (25,258)
Sales of investments 171 818
Proceeds from sale of FOS 0 16,683
Proceeds from sale of equity method investment 20,449 0
Loss on disposal of intangible assets (9) 0
Sale of fixed assets 0 144
Purchases of fixed assets (806) (5,772)
Net cash provided by (used in) investing activities from continuing operations 13,221 (85,888)
Cash Flows from Financing Activities    
Proceeds from issuance of preferred stock and Constellation Warrants 18,471 305,340
Proceeds from issuance of common stock 0 94,660
Member contribution (distribution) 0 (6,764)
Payments on term notes and lines of credit (164) (89,862)
Borrowings on term notes and lines of credit 0 32,258
Cash payment for earnout (7,551) (7,249)
Payments of debt issuance costs 0 (1,519)
Taxes paid on net settled share-based compensation awards 0 (4,037)
Tax payments on behalf of Umbrella partners 0 (379)
Payment of preferred stock tranche right liability issuance costs 0 (512)
Cash payment of earn-in liability (1,300) (754)
Net cash provided by (used in) financing activities from continuing operations 9,456 306,711
Cash Flows from Discontinued Operations:    
Net cash provided by (used in) operating activities from discontinued operations 422 (34,144)
Net cash provided by (used in) investing activities from discontinued operations (1,590) 32,441
Net cash provided by (used in) financing activities from discontinued operations 0 (6)
Net cash provided by discontinued operations (1,168) (1,709)
Net increase (decrease) in cash and cash equivalents, including discontinued operations (32,019) 202,666
Effect of exchange rate changes on cash and cash equivalents, including discontinued operations 2,379 1,225
Cash and cash equivalents, including discontinued operations, at beginning of the period 65,487 18,246
Cash and cash equivalents, including discontinued operations, at end of the period 35,847 222,137
Less: Cash and cash equivalents of discontinued operations, at end of the period 1,545
Cash and cash equivalents 35,847 220,592
Supplemental Disclosure of Cash Flow Information    
Income taxes 209 983
Interest payments on term notes and lines of credit 20 12,900
Preferred Stock    
Cash Flows from Financing Activities    
Payment of issuance costs 0 (10,235)
Common Stock    
Cash Flows from Financing Activities    
Payment of issuance costs 0 (4,236)
Member Notes Receivable    
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities from continuing operations:    
Forgiveness of debt of notes receivable from members $ 168 $ 159