XML 111 R95.htm IDEA: XBRL DOCUMENT v3.25.0.1
PARENT COMPANY INFORMATION - Condensed Statement of Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:      
Net (loss) income $ (5,905) $ 67,486 $ 91,758
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:      
Depreciation and amortization expense 65,718 64,855 65,795
Interest and payment-in-kind on preferred shares 7,057 6,792 6,537
Share-based compensation 12,849 1,596 14,649
Changes in operating assets and liabilities, net of acquisitions:      
Intercompany receivable (13,293) (14,435) (6,190)
Prepaid expenses and other current assets (843) 1,014 1,922
Accounts payable (754) (15,335) 9,696
Accrued expenses and other current liabilities 4,306 (1,758) (647)
Net cash provided by (used in) operating activities 188,388 193 (40,172)
Cash flows from investing activities:      
Purchase of property and equipment (15,531) (9,435) (8,613)
Net cash used in investing activities (42,940) (14,894) (10,251)
Cash flows from financing activities:      
Ordinary shares repurchased (14,420) (64,066) (49,341)
Proceeds from exercise of warrants 23,509 0 529
Net cash provided by (used in) financing activities 8,349 (64,453) (48,812)
Net change in cash and cash equivalents 151,180 (79,474) (98,804)
Cash and cash equivalents, beginning of period 47,276 126,750 225,554
Cash and cash equivalents, end of period 198,456 47,276 126,750
Non-cash investing and financing activities:      
Liability portion of founders advisory fees - related party reclassified to additional paid in capital 8,464 2,618 19,568
Parent Company      
Cash flows from operating activities:      
Net (loss) income (5,905) 67,486 91,758
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:      
Founders advisory fees - related party (change in fair value) 198,308 (108,481) (117,302)
Equity in earnings of subsidiaries (210,409) 20,908 1,806
Depreciation and amortization expense 133 0 0
Interest and payment-in-kind on preferred shares 7,057 4,754 5,229
Share-based compensation 829 361 285
Changes in operating assets and liabilities, net of acquisitions:      
Intercompany receivable 19,125 16,038 766
Prepaid expenses and other current assets 1,567 898 4,496
Accounts payable (91) (2,792) 3,090
Accrued expenses and other current liabilities (2,443) 265 1,729
Founders advisory fees - related party (cash settled) (2,702) (4,655) (53,547)
Net cash provided by (used in) operating activities 5,469 (5,218) (61,690)
Cash flows from investing activities:      
Purchase of property and equipment 0 (142) (124)
Investment in subsidiaries 0 14,000 (71,638)
Proceeds from intercompany note payable 20,569 0 0
Proceeds from intercompany note receivable 0 0 20,000
Net cash used in investing activities 20,569 13,858 (51,762)
Cash flows from financing activities:      
Ordinary shares repurchased (14,420) (64,066) (44,333)
Proceeds from exercise of warrants 23,509 0 529
Net cash provided by (used in) financing activities 9,089 (64,066) (43,804)
Net change in cash and cash equivalents 35,127 (55,426) (157,256)
Cash and cash equivalents, beginning of period 3,731 59,157 216,413
Cash and cash equivalents, end of period 38,858 3,731 59,157
Non-cash investing and financing activities:      
Liability portion of founders advisory fees - related party reclassified to additional paid in capital $ 8,464 $ 2,618 $ 19,568