Quarterly report [Sections 13 or 15(d)]

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

v3.26.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Cash flows from operating activities:    
Net income (loss) $ (76,502) $ (2,948)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization expense 11,250 3,046
Amortization of debt issuance costs and discount 478 273
Equity-based compensation expense 46,735 2,912
Loss on extinguishment of debt 2,545 0
(Gain) loss on change in fair value of warrants 319 (13,634)
Deferred provision (benefit) for income taxes 641 80
Other 921 (943)
Changes in assets and liabilities:    
(Increase) decrease in accounts receivable 12,820 6,853
(Increase) decrease in contract assets (17,635) (16,845)
(Increase) decrease in inventory (14,077) 55
(Increase) decrease in prepaid expenses and other assets (1,950) (2,658)
Increase (decrease) in accounts payable and accrued expenses 10,632 (8,192)
Increase (decrease) in deferred revenue 19,823 (7,590)
Increase (decrease) in operating lease liabilities (98) (10)
Increase (decrease) in other liabilities (3,568) (5,480)
Increase (decrease) in notes payable to sellers 1,000 0
Net cash provided by (used in) operating activities (6,666) (45,081)
Cash flows from investing activities:    
Purchases of property, plant and equipment (4,755) (1,790)
Purchase of intangible assets (1,281) (2,265)
Net cash provided by (used in) investing activities (6,036) (4,055)
Cash flows from financing activities:    
Proceeds received from debt 89,796 5,000
Repayments of debt (88,081) (25,681)
Repayment of finance leases (194) (126)
Proceeds from (repayment of) third-party advances 0 (7,820)
Proceeds from issuance of common stock 65,318 82,862
Payment of equity issuance costs (1,620) (45)
Payments of debt issuance costs to third-parties (2,144) 0
Net cash provided by (used in) financing activities 63,075 54,190
Effect of foreign currency rate changes on cash, cash equivalents and restricted cash (345) 96
Net increase (decrease) in cash, cash equivalents and restricted cash 50,028 5,150
Cash, cash equivalents and restricted cash at beginning of period 95,183 49,071
Cash, cash equivalents and restricted cash at end of period $ 145,211 $ 54,221