XML 49 R40.htm IDEA: XBRL DOCUMENT v3.25.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2024
Accounting Policies [Abstract]  
Summary of Impact of Restatements to Specific Line Items Previously Reported in Consolidated Financial Statements

The following tables reflect the impact of the restatements to the specific line items presented in the Company’s previously reported Consolidated Balance Sheets as of December 31, 2024 and 2023.

 

 

 

As of December 31, 2024

 

ASSETS

Adj Reference

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Current Assets

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

$

77,567

 

 

$

(1,546

)

 

$

76,021

 

Accounts receivable, less allowance for credit losses of $1,300 as of December 31, 2024

 

 

 

178,030

 

 

 

 

 

 

178,030

 

Other receivables

 

 

 

9,775

 

 

 

 

 

 

9,775

 

Income tax receivable

 

 

 

5,461

 

 

 

 

 

 

5,461

 

Inventory, net

ADJ 3

 

 

269,337

 

 

 

(7,780

)

 

 

261,557

 

Assets held for sale

 

 

 

11,901

 

 

 

 

 

 

11,901

 

Prepaid expenses and other current assets

 

 

 

58,534

 

 

 

(2,139

)

 

 

56,395

 

Total Current Assets

 

 

 

610,605

 

 

 

(11,465

)

 

 

599,140

 

Property, plant and equipment, net

 

 

 

102,942

 

 

 

3,512

 

 

 

106,454

 

Deferred tax assets, net

 

 

 

17,826

 

 

 

 

 

 

17,826

 

Goodwill

 

 

 

52,918

 

 

 

 

 

 

52,918

 

Intangibles, net

 

 

 

284,893

 

 

 

 

 

 

284,893

 

Other non-current assets

 

 

 

78,128

 

 

 

 

 

 

78,128

 

Long-term investments

 

 

 

32,060

 

 

 

 

 

 

32,060

 

Total Assets

 

 

$

1,179,372

 

 

$

(7,953

)

 

$

1,171,419

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

$

170,451

 

 

$

1,374

 

 

$

171,825

 

Unearned revenue

 

 

 

52,701

 

 

 

 

 

 

52,701

 

Accrued expenses and other liabilities

 

 

 

35,704

 

 

 

(1,546

)

 

 

34,158

 

Accrued wages and benefits

 

 

 

32,853

 

 

 

 

 

 

32,853

 

Income tax payable

 

 

 

1,936

 

 

 

 

 

 

1,936

 

Total Current Liabilities

 

 

 

293,645

 

 

 

(172

)

 

 

293,473

 

     Non-current revolving credit agreement outstanding

 

 

 

189,576

 

 

 

-

 

 

 

189,576

 

Deferred tax liabilities

 

 

 

30,690

 

 

 

(318

)

 

 

30,372

 

Non-current unearned revenue

 

 

 

22,065

 

 

 

 

 

 

22,065

 

Non-current pension liability

 

 

 

8,983

 

 

 

 

 

 

8,983

 

Deferred compensation liability

 

 

 

33,203

 

 

 

 

 

 

33,203

 

Non-current lease obligations

 

 

 

25,925

 

 

 

 

 

 

25,925

 

Other non-current liabilities

 

 

 

17,928

 

 

 

 

 

 

17,928

 

Total Liabilities

 

 

 

622,015

 

 

 

(490

)

 

 

621,525

 

Commitments and contingencies (see Note 18)

 

 

 

 

 

 

 

 

 

 

Redeemable Non-Controlling Interest

 

 

 

422,943

 

 

 

 

 

 

422,943

 

Equity

 

 

 

 

 

 

 

 

 

 

Common stock, par value $0.01 per share; 200,000 shares authorized;
   
79,483 shares issued and 79,218 outstanding as of December 31, 2024

 

 

 

795

 

 

 

 

 

 

795

 

Additional paid-in capital

 

 

 

808,913

 

 

 

 

 

 

808,913

 

Accumulated other comprehensive income

ADJ 3, 4

 

 

10,897

 

 

 

357

 

 

 

11,254

 

Retained deficit

ADJ 3, 4

 

 

(680,993

)

 

 

(7,820

)

 

 

(688,813

)

Less treasury stock at cost: 266 shares as of December 31, 2024

 

 

 

(5,198

)

 

 

 

 

 

(5,198

)

Total Equity

 

 

 

134,414

 

 

 

(7,463

)

 

 

126,951

 

Total Liabilities and Equity

 

 

$

1,179,372

 

 

$

(7,953

)

 

$

1,171,419

 

 

 

 

 

As of December 31, 2023

 

ASSETS

Adj Reference

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Current Assets

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

$

87,167

 

 

$

 

 

$

87,167

 

Accounts receivable, less allowance for credit losses of $400 as of December 31, 2023

 

 

 

216,445

 

 

 

(6,708

)

 

 

209,737

 

Other receivables

 

 

 

17,450

 

 

 

 

 

 

17,450

 

Income tax receivable

 

 

 

7,933

 

 

 

(4,735

)

 

 

3,198

 

Inventory, net

ADJ 3

 

 

362,295

 

 

 

(1,871

)

 

 

360,424

 

Prepaid expenses and other current assets

 

 

 

45,566

 

 

 

(4,575

)

 

 

40,991

 

Total Current Assets

 

 

 

736,856

 

 

 

(17,889

)

 

 

718,967

 

Property, plant and equipment, net

 

 

 

113,582

 

 

 

4,575

 

 

 

118,157

 

Deferred tax assets, net

ADJ 4

 

 

25,787

 

 

 

3,507

 

 

 

29,294

 

Goodwill

ADJ 4

 

 

353,415

 

 

 

4,735

 

 

 

358,150

 

Intangibles, net

 

 

 

337,423

 

 

 

 

 

 

337,423

 

Other non-current assets

 

 

 

87,706

 

 

 

 

 

 

87,706

 

Long-term investments

 

 

 

27,743

 

 

 

 

 

 

27,743

 

Total Assets

 

 

$

1,682,512

 

 

$

(5,072

)

 

$

1,677,440

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

$

162,922

 

 

$

 

 

$

162,922

 

Unearned revenue

 

 

 

46,731

 

 

 

(4,231

)

 

 

42,500

 

Accrued expenses and other liabilities

ADJ 1

 

 

37,607

 

 

 

(1,403

)

 

 

36,204

 

Accrued wages and benefits

 

 

 

27,030

 

 

 

122

 

 

 

27,152

 

Income tax payable

ADJ 4

 

 

5,221

 

 

 

 

 

 

5,221

 

Total Current Liabilities

 

 

 

279,511

 

 

 

(5,512

)

 

 

273,999

 

     Non-current revolving credit agreement outstanding

 

 

 

195,000

 

 

 

 

 

 

195,000

 

Deferred tax liabilities

ADJ 4

 

 

35,655

 

 

 

(89

)

 

 

35,566

 

Non-current unearned revenue

 

 

 

25,109

 

 

 

(2,477

)

 

 

22,632

 

Non-current pension liability

 

 

 

12,543

 

 

 

 

 

 

12,543

 

Deferred compensation liability

 

 

 

29,039

 

 

 

 

 

 

29,039

 

Non-current lease obligations

 

 

 

31,420

 

 

 

 

 

 

31,420

 

Other non-current liabilities

 

 

 

28,657

 

 

 

 

 

 

28,657

 

Total Liabilities

 

 

 

636,934

 

 

 

(8,078

)

 

 

628,856

 

Commitments and contingencies (see Note 20)

 

 

 

 

 

 

 

 

 

 

Redeemable Non-Controlling Interest

ADJ 2

 

 

451,756

 

 

 

(8,429

)

 

 

443,327

 

Equity

 

 

 

 

 

 

 

 

 

 

Common stock, par value $0.01 per share; 200,000 shares authorized;
   
78,970 shares issued and 78,674 outstanding as of December 31, 2023

 

 

 

790

 

 

 

 

 

 

790

 

Additional paid-in capital

 

 

 

795,304

 

 

 

(836

)

 

 

794,468

 

Accumulated other comprehensive income

ADJ 1

 

 

47,461

 

 

 

69

 

 

 

47,530

 

Retained deficit

ADJ 1, 2, 4

 

 

(243,908

)

 

 

12,202

 

 

 

(231,706

)

Less treasury stock at cost: 297 shares as of December 31, 2023

 

 

 

(5,825

)

 

 

 

 

 

(5,825

)

Total Equity

 

 

 

593,822

 

 

 

11,435

 

 

 

605,257

 

Total Liabilities and Equity

 

 

$

1,682,512

 

 

$

(5,072

)

 

$

1,677,440

 

 

The following tables reflect the impact of the restatements to the specific line items presented in the Company’s previously reported Consolidated Statement of Loss and the Consolidated Statement of Comprehensive Loss for the years ended December 31, 2024 and 2023.

 

 

 

Year Ended December 31, 2024

 

 

Adj Reference

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Revenue

 

 

 

 

 

 

 

 

 

 

Network Solutions

 

 

$

738,964

 

 

$

 

 

$

738,964

 

Services & Support

 

 

 

183,756

 

 

 

 

 

 

183,756

 

Total Revenue

 

 

 

922,720

 

 

 

 

 

 

922,720

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

Network Solutions

ADJ 3

 

 

511,070

 

 

 

6,150

 

 

 

517,220

 

Network Solutions - inventory write-down and other charges

 

 

 

8,597

 

 

 

 

 

 

8,597

 

Services & Support

 

 

 

72,739

 

 

 

 

 

 

72,739

 

Total Cost of Revenue

 

 

 

592,406

 

 

 

6,150

 

 

 

598,556

 

Gross Profit

 

 

 

330,314

 

 

 

(6,150

)

 

 

324,164

 

Selling, general and administrative expenses

 

 

 

233,369

 

 

 

(451

)

 

 

232,918

 

Research and development expenses

 

 

 

221,463

 

 

 

(5

)

 

 

221,458

 

Goodwill impairment

ADJ 4

 

 

292,583

 

 

 

4,770

 

 

 

297,353

 

Operating Loss

 

 

 

(417,101

)

 

 

(10,464

)

 

 

(427,565

)

Interest and dividend income

 

 

 

3,058

 

 

 

 

 

 

3,058

 

Interest expense

 

 

 

(22,053

)

 

 

 

 

 

(22,053

)

Net investment gain

 

 

 

3,587

 

 

 

 

 

 

3,587

 

Other income, net

 

 

 

246

 

 

 

 

 

 

246

 

Loss Before Income Taxes

 

 

 

(432,263

)

 

 

(10,464

)

 

 

(442,727

)

Income tax expense

ADJ 4

 

 

(8,785

)

 

 

1,445

 

 

 

(7,340

)

Net Loss

 

 

$

(441,048

)

 

$

(9,019

)

 

$

(450,067

)

Less: Net Income attributable to non-controlling interest(1)

 

 

 

9,824

 

 

 

 

 

 

9,824

 

Net Loss attributable to ADTRAN Holdings, Inc.

 

 

$

(450,872

)

 

$

(9,019

)

 

$

(459,891

)

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding – basic

 

 

 

78,928

 

 

 

78,928

 

 

 

78,928

 

Weighted average shares outstanding – diluted

 

 

 

78,928

 

 

 

78,928

 

 

 

78,928

 

 

 

 

 

 

 

 

 

 

 

 

Loss per common share attributable to ADTRAN Holdings, Inc. – basic

 

 

$

(5.67

)

 

$

(0.12

)

 

$

(5.79

)

Loss per common share attributable to ADTRAN Holdings, Inc. – diluted

 

 

$

(5.67

)

 

$

(0.12

)

 

$

(5.79

)

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

$

(441,048

)

 

$

(9,019

)

 

$

(450,067

)

Other Comprehensive Loss, net of tax

 

 

 

 

 

 

 

 

 

 

Defined benefit plan adjustments

 

 

 

1,479

 

 

 

 

 

 

1,479

 

Foreign currency translation loss

ADJ 3, 4

 

 

(38,047

)

 

 

292

 

 

 

(37,755

)

Other Comprehensive Loss, net of tax

 

 

 

(36,568

)

 

 

292

 

 

 

(36,276

)

Comprehensive Loss, net of tax

 

 

 

(477,616

)

 

 

(8,727

)

 

 

(486,343

)

Less: Comprehensive Income attributable to non-controlling interest, net of tax

 

 

 

9,824

 

 

 

 

 

 

9,824

 

Comprehensive Loss attributable to ADTRAN Holdings, Inc., net of tax

 

 

$

(487,440

)

 

$

(8,727

)

 

$

(496,167

)

(1) For the year ended December 31, 2024 we accrued $9.8 million of net income attributable to non-controlling interest, representing the recurring cash compensation earned by non-controlling interest shareholders post-DPLTA

 

 

 

Year Ended December 31, 2023

 

 

Adj Reference

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Revenue

 

 

 

 

 

 

 

 

 

 

Network Solutions

 

 

$

974,389

 

 

$

 

 

$

974,389

 

Services & Support

 

 

 

174,711

 

 

 

 

 

 

174,711

 

Total Revenue

 

 

 

1,149,100

 

 

 

 

 

 

1,149,100

 

Cost of Revenue

 

 

 

 

 

 

 

 

 

 

Network Solutions

ADJ 3

 

 

722,582

 

 

 

1,936

 

 

 

724,518

 

Network Solutions - Inventory Write Down

 

 

 

24,313

 

 

 

 

 

 

24,313

 

Services & Support

 

 

 

69,142

 

 

 

 

 

 

69,142

 

Total Cost of Revenue

 

 

 

816,037

 

 

 

1,936

 

 

 

817,973

 

Gross Profit

 

 

 

333,063

 

 

 

(1,936

)

 

 

331,127

 

Selling, general and administrative expenses

 

 

 

258,149

 

 

 

461

 

 

 

258,610

 

Research and development expenses

 

 

 

258,311

 

 

 

 

 

 

258,311

 

Goodwill impairment

 

 

 

37,874

 

 

 

 

 

 

37,874

 

Operating Loss

 

 

 

(221,271

)

 

 

(2,397

)

 

 

(223,668

)

Interest and dividend income

 

 

 

2,340

 

 

 

 

 

 

2,340

 

Interest expense

 

 

 

(16,299

)

 

 

 

 

 

(16,299

)

Net investment gain

 

 

 

2,754

 

 

 

 

 

 

2,754

 

Other income (expense), net

 

 

 

1,266

 

 

 

 

 

 

1,266

 

Loss Before Income Taxes

 

 

 

(231,210

)

 

 

(2,397

)

 

 

(233,607

)

Income tax expense

ADJ 4

 

 

(28,133

)

 

 

(166

)

 

 

(28,299

)

Net Loss

 

 

$

(259,343

)

 

$

(2,563

)

 

$

(261,906

)

Net Income attributable to non-controlling interest (1)

ADJ 1

 

 

8,345

 

 

 

(1,399

)

 

 

6,946

 

Net Loss attributable to ADTRAN Holdings, Inc.

 

 

$

(267,688

)

 

$

(1,164

)

 

$

(268,852

)

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding – basic

 

 

 

78,416

 

 

 

78,416

 

 

 

78,416

 

Weighted average shares outstanding – diluted

 

 

 

78,416

 

 

 

78,416

 

 

 

78,416

 

 

 

 

 

 

 

 

 

 

 

 

Loss per common share attributable to ADTRAN Holdings, Inc. – basic

 

 

$

(3.41

)

 

$

(0.01

)

 

$

(3.43

)

Loss per common share attributable to ADTRAN Holdings, Inc. – diluted

 

 

$

(3.41

)

 

$

(0.01

)

 

$

(3.43

)

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

$

(259,343

)

 

$

(2,563

)

 

$

(261,906

)

Other Comprehensive Loss, net of tax

 

 

 

 

 

 

 

 

 

 

Net unrealized gain (loss) on available-for-sale securities

 

 

 

454

 

 

 

 

 

 

454

 

Defined benefit plan adjustments

 

 

 

(1,490

)

 

 

 

 

 

(1,490

)

Foreign currency translation gain

ADJ 1

 

 

22,753

 

 

 

69

 

 

 

22,822

 

Other Comprehensive Loss, net of tax

 

 

 

21,717

 

 

 

69

 

 

 

21,786

 

Comprehensive (Loss), net of tax

 

 

 

(237,626

)

 

 

(2,494

)

 

 

(240,120

)

Less: Comprehensive Income attributable to non-controlling interest

ADJ 1

 

 

8,727

 

 

 

(1,399

)

 

 

7,328

 

Comprehensive (Loss) attributable to ADTRAN Holdings, Inc., net of tax

 

 

$

(246,353

)

 

$

(1,095

)

 

$

(247,448

)

(1) For the year ended December 31, 2023, we have recognized $10.1 million, representing the recurring cash compensation earned by non-controlling interest shareholders post-DPLTA partially offset by a $3.2 million net loss attributable to non-controlling interests pre-DPLTA for the year ended December 31, 2023.

The following tables reflect the impact of the restatement to the specific line items presented in the Company's previously reported Consolidated Statement of Changes in Stockholders Equity for the periods ended December 31, 2024 and 2023:

 

 

Retained Deficit

 

 

Accumulated Other Comprehensive Income

 

 

Additional paid-in capital

 

(In thousands)

 

As Reported

 

 

Adjustment

 

 

As Restated

 

 

As Reported

 

 

Adjustment

 

 

As Restated

 

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Balance as of December 31, 2023

 

$

(243,908

)

 

$

12,202

 

 

$

(231,706

)

 

$

47,461

 

 

$

69

 

 

$

47,530

 

 

$

795,304

 

 

$

(836

)

 

$

794,468

 

Net loss

 

 

(441,048

)

 

 

(9,019

)

 

 

(450,067

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annual recurring compensation earned

 

 

(9,824

)

 

 

 

 

 

(9,824

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remeasurement of redeemable non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,175

)

 

 

 

 

 

(1,175

)

Other comprehensive loss, net of tax

 

 

 

 

 

 

 

 

 

 

 

(36,568

)

 

 

292

 

 

 

(36,276

)

 

 

 

 

 

 

 

 

 

Deferred compensation adjustments, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(368

)

 

 

 

 

 

(368

)

ADTRAN RSUs and restricted stock vested

 

 

(1,026

)

 

 

 

 

 

(1,026

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADTRAN stock options exercised

 

 

824

 

 

 

 

 

 

824

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Modification of Stock Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(190

)

 

 

 

 

 

(190

)

Redemption of redeemable non-controlling interest

 

 

2,986

 

 

 

 

 

 

2,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADTRAN stock-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,825

 

 

 

 

 

 

14,825

 

Adtran Networks stock-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

517

 

 

 

836

 

 

 

1,353

 

Balance as of December 31, 2024

 

$

(691,996

)

 

$

3,183

 

 

$

(688,813

)

 

$

10,893

 

 

$

361

 

 

$

11,254

 

 

$

808,913

 

 

$

-

 

 

$

808,913

 

 

 

 

Retained Deficit

 

 

Accumulated Other Comprehensive Income

 

 

Additional paid-in capital

 

(In thousands)

 

As Reported

 

 

Adjustment

 

 

As Restated

 

 

As Reported

 

 

Adjustment

 

 

As Restated

 

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Balance as of December 31, 2022

 

$

55,338

 

 

$

 

 

$

55,338

 

 

$

26,126

 

 

$

 

 

$

26,126

 

 

$

895,834

 

 

$

 

 

$

895,834

 

Net loss

 

 

(256,164

)

 

 

(2,563

)

 

 

(258,727

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annual recurring compensation earned

 

 

(11,524

)

 

 

1,399

 

 

 

(10,125

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of Adtran Networks

 

 

 

 

 

3,762

 

 

 

3,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification and remeasurement from equity to mezzanine equity for non-controlling interests in Adtran Networks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(116,895

)

 

 

 

 

 

(116,895

)

Mezzanine equity for non-controlling interest in Adtran Networks for Adtran Networks stock options exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,175

)

 

 

(1,175

)

Other comprehensive income, net of tax

 

 

 

 

 

 

 

 

 

 

 

21,335

 

 

 

69

 

 

 

21,404

 

 

 

 

 

 

 

 

 

 

Dividend payments ($0.09 per share)

 

 

(21,237

)

 

 

 

 

 

(21,237

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends accrued on unvested restricted stock units

 

 

8

 

 

 

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred compensation adjustments, net of tax

 

 

(145

)

 

 

 

 

 

(145

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADTRAN RSUs and restricted stock vested

 

 

(1,115

)

 

 

 

 

 

(1,115

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADTRAN stock options exercised

 

 

164

 

 

 

 

 

 

164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redemption of redeemable non-controlling interest

 

 

371

 

 

 

 

 

 

371

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency remeasurement of redeemable non-controlling interest

 

 

(9,604

)

 

 

9,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adtran Networks stock options exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

323

 

 

 

 

 

 

323

 

Modification of stock options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

339

 

 

 

339

 

ADTRAN stock-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,016

 

 

 

 

 

 

16,016

 

Adtran Networks stock-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26

 

 

 

 

 

 

26

 

Balance as of December 31, 2023

 

$

(243,908

)

 

$

12,202

 

 

$

(231,706

)

 

$

47,461

 

 

$

69

 

 

$

47,530

 

 

$

795,304

 

 

$

(836

)

 

$

794,468

 

 

The following tables reflect the impact of the restatement to the specific line items presented in the Company's previously reported Consolidated Statements of Cash Flows for the years ended December 31, 2024 and 2023:

 

 

 

Year Ended December 31, 2024

 

 

Adj Reference

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

$

(441,048

)

 

$

(9,019

)

 

$

(450,067

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

90,985

 

 

 

(456

)

 

 

90,529

 

Goodwill impairment

ADJ 4

 

 

292,583

 

 

 

4,770

 

 

 

297,353

 

Amortization of debt issuance cost

 

 

 

3,950

 

 

 

 

 

 

3,950

 

Gain on investments

 

 

 

(5,030

)

 

 

 

 

 

(5,030

)

Net loss on disposal of property, plant and equipment

 

 

 

1,371

 

 

 

 

 

 

1,371

 

Stock-based compensation expense

 

 

 

15,342

 

 

 

646

 

 

 

15,988

 

Deferred income taxes

 

 

 

2,247

 

 

 

3,329

 

 

 

5,576

 

Inventory write down - business efficiency program

 

 

 

4,135

 

 

 

 

 

 

4,135

 

Inventory reserves

ADJ 3

 

 

3,980

 

 

 

1,336

 

 

 

5,316

 

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

 

46,108

 

 

 

 

 

 

46,108

 

Other receivables

 

 

 

10,713

 

 

 

 

 

 

10,713

 

Income taxes receivable

ADJ 4

 

 

648

 

 

 

 

 

 

648

 

Inventory

ADJ 3

 

 

75,171

 

 

 

4,814

 

 

 

79,985

 

Prepaid expenses, other current assets and other assets

 

 

 

(10,718

)

 

 

(2,727

)

 

 

(13,445

)

Accounts payable

 

 

 

11,784

 

 

 

(1,546

)

 

 

10,238

 

Accrued expenses and other liabilities

 

 

 

5,519

 

 

 

(646

)

 

 

4,873

 

Income taxes payable

 

 

 

(4,670

)

 

 

 

 

 

(4,670

)

Net cash provided by operating activities

 

 

 

103,070

 

 

 

501

 

 

 

103,571

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

 

(32,454

)

 

 

(2,047

)

 

 

(34,501

)

Purchases of intangibles - developed technology

 

 

 

(30,671

)

 

 

 

 

 

(30,671

)

Proceeds from sales and maturities of available-for-sale investments

 

 

 

1,240

 

 

 

 

 

 

1,240

 

Purchases of available-for-sale investments

 

 

 

(268

)

 

 

 

 

 

(268

)

Payments for beneficial interests in securitized accounts receivable

 

 

 

(55

)

 

 

 

 

 

(55

)

Net cash used in investing activities

 

 

 

(62,208

)

 

 

(2,047

)

 

 

(64,255

)

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

Tax withholdings related to stock-based compensation settlements

 

 

 

(1,143

)

 

 

 

 

 

(1,143

)

Proceeds from stock option exercises

 

 

 

824

 

 

 

 

 

 

824

 

Proceeds from receivables purchase agreement

 

 

 

68,556

 

 

 

 

 

 

68,556

 

Repayments on receivables purchase agreement

 

 

 

(83,772

)

 

 

 

 

 

(83,772

)

Proceeds from draw on revolving credit agreements

 

 

 

26,000

 

 

 

 

 

 

26,000

 

Repayment of revolving credit agreements

 

 

 

(31,000

)

 

 

 

 

 

(31,000

)

Redemption of redeemable non-controlling interest

 

 

 

(17,398

)

 

 

 

 

 

(17,398

)

Payment of annual recurring compensation to non-controlling interest

 

 

 

(10,084

)

 

 

 

 

 

(10,084

)

Payment of debt issuance cost

 

 

 

(1,994

)

 

 

 

 

 

(1,994

)

Net cash used in financing activities

 

 

 

(50,011

)

 

 

 

 

 

(50,011

)

 

 

 

 

 

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

 

 

(9,149

)

 

 

(1,546

)

 

 

(10,695

)

Effect of exchange rate changes

 

 

 

(451

)

 

 

 

 

 

(451

)

Cash and cash equivalents, beginning of period

 

 

 

87,167

 

 

 

 

 

 

87,167

 

Cash and cash equivalents, end of period

 

 

$

77,567

 

 

$

(1,546

)

 

$

76,021

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

 

$

20,884

 

 

$

 

 

$

20,884

 

Cash paid for income taxes, net of refunds

 

 

$

6,691

 

 

$

 

 

$

6,691

 

Cash used in operating activities related to operating leases

 

 

$

9,274

 

 

$

 

 

$

9,274

 

Supplemental disclosure of non-cash investing activities:

 

 

 

 

 

 

 

 

 

 

Right-of-use assets obtained in exchange for lease obligations

 

 

$

5,317

 

 

$

 

 

$

5,317

 

Purchases of property, plant and equipment included in accounts payable

 

 

$

2,635

 

 

$

 

 

$

2,635

 

Redemption of redeemable non-controlling interest

 

 

$

2,986

 

 

$

 

 

$

2,986

 

 

 

 

 

Year Ended December 31, 2023

 

 

Adj Reference

 

As Reported

 

 

Adjustment

 

 

As Restated

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

$

(259,343

)

 

$

(2,563

)

 

$

(261,906

)

Adjustments to reconcile net loss to net cash (used in) provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

112,949

 

 

 

 

 

 

112,949

 

Goodwill impairment

 

 

 

37,874

 

 

 

 

 

 

37,874

 

Amortization of debt issuance cost

 

 

 

862

 

 

 

 

 

 

862

 

Accretion on available-for-sale investments, net

 

 

 

(22

)

 

 

 

 

 

(22

)

Gain on investments

 

 

 

(2,900

)

 

 

 

 

 

(2,900

)

Net loss on disposal of property, plant and equipment

 

 

 

458

 

 

 

 

 

 

458

 

Stock-based compensation expense

 

 

 

16,016

 

 

 

365

 

 

 

16,381

 

Deferred income taxes

ADJ 4

 

 

15,558

 

 

 

166

 

 

 

15,724

 

Inventory write down

 

 

 

24,313

 

 

 

 

 

 

24,313

 

Inventory reserves

 

 

 

25,546

 

 

 

 

 

 

25,546

 

Other, net

 

 

 

(2,942

)

 

 

 

 

 

(2,942

)

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

 

65,612

 

 

 

6,708

 

 

 

72,320

 

Other receivables

 

 

 

10,315

 

 

 

 

 

 

10,315

 

Income taxes receivable

 

 

 

(2,637

)

 

 

4,735

 

 

 

2,098

 

Inventory

ADJ 3

 

 

20,537

 

 

 

1,871

 

 

 

22,408

 

Prepaid expenses, other current assets and other assets

 

 

 

(29,883

)

 

 

(2,081

)

 

 

(31,964

)

Accounts payable

 

 

 

(91,907

)

 

 

 

 

 

(91,907

)

Accrued expenses and other liabilities

 

 

 

17,929

 

 

 

(6,612

)

 

 

11,317

 

Income taxes payable

 

 

 

(3,939

)

 

 

 

 

 

(3,939

)

Net cash (used in) provided by operating activities

 

 

 

(45,604

)

 

 

2,589

 

 

 

(43,015

)

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

 

(33,683

)

 

 

(2,654

)

 

 

(36,337

)

Purchases of intangibles - developed technology

 

 

 

(9,438

)

 

 

 

 

 

(9,438

)

Proceeds from sales and maturities of available-for-sale investments

 

 

 

10,567

 

 

 

 

 

 

10,567

 

Purchases of available-for-sale investments

 

 

 

(868

)

 

 

 

 

 

(868

)

Proceeds from beneficial interests in securitized accounts receivable

 

 

 

1,218

 

 

 

 

 

 

1,218

 

Net cash used in investing activities

 

 

 

(32,204

)

 

 

(2,654

)

 

 

(34,858

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

Tax withholdings related to stock-based compensation settlements

 

 

 

(6,458

)

 

 

 

 

 

(6,458

)

Proceeds from stock option exercises

 

 

 

540

 

 

 

 

 

 

540

 

Dividend payments

 

 

 

(21,237

)

 

 

 

 

 

(21,237

)

Proceeds from receivables purchase agreement

 

 

 

14,099

 

 

 

 

 

 

14,099

 

Proceeds from draw on revolving credit agreements

 

 

 

163,733

 

 

 

 

 

 

163,733

 

Repayment of revolving credit agreements

 

 

 

(64,987

)

 

 

 

 

 

(64,987

)

Redemption of redeemable non-controlling interest

 

 

 

(1,224

)

 

 

 

 

 

(1,224

)

Payment of debt issuance cost

 

 

 

(708

)

 

 

 

 

 

(708

)

Repayment of notes payable

 

 

 

(24,891

)

 

 

 

 

 

(24,891

)

Net cash provided by financing activities

 

 

 

58,867

 

 

 

 

 

 

58,867

 

Net decrease in cash and cash equivalents

 

 

 

(18,941

)

 

 

(65

)

 

 

(19,006

)

Effect of exchange rate changes

 

 

 

(2,536

)

 

 

65

 

 

 

(2,471

)

Cash, cash equivalents and restricted cash, beginning of year

 

 

 

108,644

 

 

 

 

 

 

108,644

 

Cash, cash equivalents and restricted cash, end of year

 

 

$

87,167

 

 

$

 

 

$

87,167

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash financing activities

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

 

$

12,596

 

 

$

 

 

$

12,596

 

Cash paid for income taxes, net of refunds

 

 

$

18,552

 

 

$

 

 

$

18,552

 

Cash used in operating activities related to operating leases

 

 

$

9,682

 

 

$

 

 

$

9,682

 

Supplemental disclosure of non-cash investing activities:

 

 

 

 

 

 

 

 

 

 

Right-of-use assets obtained in exchange for lease obligations

 

 

$

17,865

 

 

$

 

 

$

17,865

 

Purchases of property, plant and equipment included in accounts payable

 

 

$

1,298

 

 

$

 

 

$

1,298

 

Redemption of redeemable non-controlling interest

 

 

$

371

 

 

$

 

 

$

371