Array Technologies, Inc(NASDAQ:ARRY)

Array Technologies, Inc. manufactures and supplies solar tracking systems and related products for customers in the United States and internationally. Its products include DuraTrack HZ v3, a single-axis solar tracking system; and SmarTrack, a machine learning software that is used to identify the op...
Website: https://arraytechinc.com/
Founded: 1989
IPO Price: $22 (Oct 15, 2020)
Full Time Employees: 369
CEO: James M. Fusaro
Sector: Technology
Industry: Solar
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 223,412,000 | 226,044,000 | 393,491,000 | 362,243,000 | 302,363,000 | 275,232,000 | 231,406,000 | 255,766,000 | 153,403,000 | 341,615,000 | 350,438,000 | 507,725,000 | 376,773,000 | 402,071,000 | 515,024,000 | 424,929,000 | 300,586,000 | 212,522,000 | 192,068,000 | 202,796,000 | 245,932,000 | ||
yoy | -26.11% | -17.87% | 70.04% | 41.63% | 97.10% | -19.43% | -33.97% | -49.63% | -59.29% | -15.04% | -31.96% | 19.48% | 25.35% | 89.19% | 168.15% | 109.54% | 22.22% | ||||||
qoq | -1.16% | -42.55% | 8.63% | 19.80% | 9.86% | 18.94% | -9.52% | 66.73% | -55.09% | -2.52% | -30.98% | 34.76% | -6.29% | -21.93% | 21.20% | 41.37% | 41.44% | 10.65% | -5.29% | -17.54% | |||
cost of revenue | 357,683,000 | 275,594,000 | 321,551,000 | 434,801,000 | 377,553,000 | 273,999,000 | 209,587,000 | 182,789,000 | 176,009,000 | 202,074,000 | 131,186,750 | 112,731,000 | |||||||||||
cost of product and service revenue | 154,794,000 | 171,391,000 | 283,386,000 | 261,479,000 | 222,296,000 | 193,273,000 | 149,452,000 | 166,173,000 | 94,674,000 | 253,746,000 | 259,419,000 | ||||||||||||
amortization of developed technology and backlog | 5,614,000 | 5,807,000 | 4,434,000 | ||||||||||||||||||||
total cost of revenue | 160,408,000 | 206,714,000 | 287,820,000 | 265,119,000 | 225,935,000 | 196,913,000 | 153,091,000 | 169,813,000 | 98,313,000 | 257,386,000 | 263,059,000 | ||||||||||||
gross profit | 63,004,000 | 19,330,000 | 105,671,000 | 97,124,000 | 76,428,000 | 78,319,000 | 78,315,000 | 85,953,000 | 55,090,000 | 84,229,000 | 87,379,000 | 150,042,000 | 101,179,000 | 80,520,000 | 80,223,000 | 47,376,000 | 26,587,000 | 2,935,000 | 9,279,000 | 26,787,000 | 43,858,000 | 35,452,000 | 26,731,000 |
yoy | -17.56% | -75.32% | 34.93% | 13.00% | 38.73% | -7.02% | -10.37% | -42.71% | -45.55% | 4.61% | 8.92% | 216.70% | 280.56% | 2643.44% | 764.57% | 76.86% | -39.38% | -91.72% | -65.29% | ||||
qoq | 225.94% | -81.71% | 8.80% | 27.08% | -2.41% | 0.01% | -8.89% | 56.02% | -34.59% | -3.60% | -41.76% | 48.29% | 25.66% | 0.37% | 69.33% | 78.19% | 805.86% | -68.37% | -65.36% | -38.92% | 23.71% | 32.63% | |
gross margin % | 28.20% | 8.55% | 26.85% | 26.81% | 25.28% | 28.46% | 33.84% | 33.61% | 35.91% | 24.66% | 24.93% | 29.55% | 26.85% | 20.03% | 15.58% | 11.15% | 8.85% | 1.38% | 4.83% | 13.21% | 17.83% | Infinity% | Infinity% |
operating expenses | |||||||||||||||||||||||
general and administrative | 50,404,000 | 57,465,000 | 52,248,000 | 44,954,000 | 43,945,000 | 45,663,000 | 40,149,000 | 36,971,000 | 37,784,000 | 43,710,000 | 37,432,000 | 40,250,000 | 38,142,000 | 42,896,000 | 38,911,000 | 31,509,000 | 39,827,000 | 22,695,000 | 18,493,000 | 15,113,000 | 24,673,000 | 20,862,000 | 11,873,000 |
change in fair value of contingent consideration | -2,586,000 | -837,000 | 1,014,000 | 150,000 | -150,000 | 396,000 | -39,000 | 503,000 | -735,000 | 732,000 | 190,000 | 705,000 | 1,338,000 | ||||||||||
depreciation and amortization | 8,077,000 | 8,248,000 | 6,958,000 | 5,644,000 | 5,349,000 | 8,702,000 | 8,880,000 | 8,877,000 | 9,627,000 | 9,567,000 | 9,552,000 | 12,846,000 | 14,241,000 | 28,734,000 | 23,364,000 | 24,389,000 | 22,652,000 | 5,981,000 | 5,984,000 | 5,981,000 | 5,984,000 | 6,397,000 | 6,374,000 |
total operating expenses | 55,895,000 | 167,436,000 | 60,220,000 | 50,748,000 | 49,144,000 | 220,665,000 | 210,990,000 | 46,351,000 | 46,676,000 | 54,009,000 | 47,174,000 | 53,801,000 | 53,721,000 | 73,104,000 | 61,703,000 | 54,220,000 | 58,748,000 | 30,301,000 | 25,413,000 | 21,081,000 | 30,805,000 | 37,692,000 | 31,838,000 |
income from operations | 7,109,000 | -148,106,000 | 45,451,000 | 46,376,000 | 27,284,000 | -142,346,000 | -132,675,000 | 39,602,000 | 8,414,000 | 30,220,000 | 40,205,000 | 96,241,000 | 47,458,000 | 7,416,000 | 18,520,000 | -6,844,000 | -32,161,000 | -27,366,000 | -16,134,000 | 5,706,000 | 13,053,000 | -2,240,000 | -5,107,000 |
yoy | -73.94% | 4.05% | -134.26% | 17.11% | 224.27% | -571.03% | -430.00% | -58.85% | -82.27% | 307.50% | 117.09% | -1506.21% | -247.56% | -127.10% | -214.79% | -219.94% | -346.39% | 1121.70% | 215.92% | ||||
qoq | -104.80% | -425.86% | -1.99% | 69.98% | -119.17% | 7.29% | -435.02% | 370.67% | -72.16% | -24.84% | -58.22% | 102.79% | 539.94% | -59.96% | -370.60% | -78.72% | 17.52% | 69.62% | -382.75% | -56.29% | -682.72% | -56.14% | |
operating margin % | 3.18% | -65.52% | 11.55% | 12.80% | 9.02% | -51.72% | -57.33% | 15.48% | 5.48% | 8.85% | 11.47% | 18.96% | 12.60% | 1.84% | 3.60% | -1.61% | -10.70% | -12.88% | -8.40% | 2.81% | 5.31% | -Infinity% | -Infinity% |
interest income | 2,387,000 | 1,756,000 | 2,977,000 | 3,800,000 | 3,319,000 | 4,092,000 | 4,223,000 | 4,782,000 | 3,680,000 | 2,206,000 | 3,425,000 | ||||||||||||
interest expense | -5,563,000 | -5,482,000 | -5,046,000 | -8,768,000 | -8,035,000 | -9,007,000 | -8,264,000 | -8,614,000 | -8,940,000 | -8,857,000 | -13,064,000 | -10,109,000 | -9,500,000 | -9,804,000 | -8,746,000 | -8,021,000 | -6,942,000 | -6,706,000 | -13,109,000 | -6,651,000 | -9,009,000 | -6,816,000 | -673,000 |
foreign currency gain | 161,000 | 16,000 | -6,000 | 1,343,000 | 689,000 | -3,442,000 | -106,000 | -468,000 | 68,250 | 207,000 | 260,000 | -194,000 | -813,000 | -159,000 | -1,736,000 | 3,863,000 | |||||||
other income | 31,000 | 3,000 | 68,000 | -1,794,000 | 814,000 | 125,000 | 194,000 | -371,000 | 743,000 | -78,000 | -540,750 | -29,000 | |||||||||||
total other expense | -2,984,000 | -4,004,000 | -3,967,000 | -4,829,000 | -6,094,000 | -4,945,000 | -10,128,000 | -2,336,000 | -7,114,000 | -13,406,000 | -6,773,000 | -9,087,000 | -6,958,000 | -702,000 | |||||||||
income before income tax expense | 4,125,000 | -152,820,000 | 43,444,000 | 56,879,000 | 23,280,000 | -150,049,000 | -137,504,000 | 33,508,000 | 3,469,000 | 87,211,000 | -1,141,750 | 51,966,000 | -34,497,000 | -34,480,000 | -29,540,000 | -1,067,000 | 3,966,000 | -9,198,000 | -5,809,000 | ||||
income tax expense | 2,128,000 | -7,074,000 | 9,941,000 | 13,617,000 | 6,534,000 | -23,146,000 | 3,850,000 | 7,810,000 | 1,304,000 | 409,000 | 7,229,000 | 22,403,000 | 8,725,000 | 11,144,000 | -12,443,000 | -6,759,000 | -3,988,000 | -1,050,000 | 1,079,000 | 574,000 | 1,423,000 | ||
net income | 1,997,000 | -145,746,000 | 33,503,000 | 43,262,000 | 16,746,000 | -126,903,000 | -141,354,000 | 25,698,000 | 2,165,000 | 23,086,000 | 23,214,000 | 64,808,000 | 26,132,000 | -9,110,000 | 40,822,000 | -2,777,000 | -22,054,000 | -27,721,000 | -25,552,000 | -17,000 | 2,887,000 | -9,772,000 | -7,232,000 |
yoy | -88.07% | 14.85% | -123.70% | 68.35% | 673.49% | -649.70% | -708.92% | -60.35% | -91.72% | -353.41% | -43.13% | -2433.74% | -218.49% | -67.14% | -259.76% | 16235.29% | -863.91% | 183.68% | 253.32% | ||||
qoq | -101.37% | -535.02% | -22.56% | 158.34% | -113.20% | -10.22% | -650.06% | 1086.97% | -90.62% | -0.55% | -64.18% | 148.00% | -386.85% | -122.32% | -1570.00% | -87.41% | -20.44% | 8.49% | 150205.88% | -100.59% | -129.54% | 35.12% | |
net income margin % | 0.89% | -64.48% | 8.51% | 11.94% | 5.54% | -46.11% | -61.08% | 10.05% | 1.41% | 6.76% | 6.62% | 12.76% | 6.94% | -2.27% | 7.93% | -0.65% | -7.34% | -13.04% | -13.30% | -0.01% | 1.17% | -Infinity% | -Infinity% |
preferred dividends and accretion | 15,537,000 | 15,422,000 | 15,144,000 | 14,788,000 | 14,443,000 | 14,338,000 | 14,080,000 | 13,749,000 | 13,502,000 | 13,332,000 | 13,091,000 | 12,784,000 | 12,484,000 | 12,009,000 | 12,257,000 | 12,182,000 | 11,606,000 | -10,236,000 | -5,479,000 | ||||
net income to common stockholders | -13,540,000 | ||||||||||||||||||||||
income per common share | |||||||||||||||||||||||
basic | -90 | -1,050 | 120 | 190 | 20 | -930 | -1,020 | 80 | -70 | 70 | 70 | 340 | 90 | -140 | 190 | ||||||||
diluted | -90 | -1,050 | 120 | 190 | 20 | -930 | -1,020 | 80 | -70 | 60 | 70 | 340 | 90 | -140 | 190 | ||||||||
weighted-average number of common shares outstanding | |||||||||||||||||||||||
basic | 152,956,000 | 152,537,000 | 152,727,000 | 152,584,000 | 152,076,000 | 151,754,000 | 151,923,000 | 151,797,000 | 151,351,000 | 150,942,000 | 151,068,000 | 150,919,000 | 150,607,000 | 149,819,000 | 150,322,000 | 150,203,000 | 148,288 | 129,984 | 130,955 | 126,994 | 126,994 | 121,467 | |
diluted | 152,956,000 | 152,537,000 | 154,090,000 | 153,068,000 | 152,783,000 | 151,754,000 | 151,923,000 | 152,207,000 | 151,351,000 | 152,022,000 | 152,323,000 | 152,129,000 | 151,795,000 | 149,819,000 | 151,382,000 | 150,203,000 | 148,288 | 129,984 | 130,955 | 126,994 | 127,298 | 121,514 | |
goodwill impairment | 74,000,000 | 162,000,000 | |||||||||||||||||||||
gain on extinguishment of debts | 3,551,750 | 14,207,000 | |||||||||||||||||||||
total other income | 1,123,000 | -2,007,000 | 10,503,000 | -6,725,000 | -9,762,000 | -7,801,000 | 33,446,000 | ||||||||||||||||
net income to common shareholders | -161,168,000 | 18,359,000 | 28,474,000 | 2,303,000 | -141,241,000 | -155,434,000 | 11,949,000 | -11,337,000 | 9,754,000 | 10,123,000 | 52,024,000 | 13,648,000 | -21,119,000 | 28,565,000 | -33,660,000 | -37,957,000 | -31,031,000 | ||||||
amortization of developed technology | 3,640,000 | 3,639,000 | 3,640,000 | 3,639,000 | 3,640,000 | 3,639,000 | 3,640,000 | 3,640,000 | |||||||||||||||
other expense | -79,000 | 23,000 | -6,750 | -399,000 | -408,000 | -297,000 | -122,000 | ||||||||||||||||
other loss | -415,500 | -682,000 | |||||||||||||||||||||
foreign currency loss | -499,000 | ||||||||||||||||||||||
cost of revenue: | |||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||
other income: | |||||||||||||||||||||||
other (expense) | -31,750 | -446,000 | |||||||||||||||||||||
legal settlement | 42,750,000 | ||||||||||||||||||||||
change in fair value of derivative assets | -285,000 | 116,000 | 694,000 | -1,950,000 | |||||||||||||||||||
income before taxes | 38,415,500 | 30,443,000 | |||||||||||||||||||||
total other | -9,030,000 | -11,450,000 | |||||||||||||||||||||
income before income tax (benefit) expense | 36,008,000 | ||||||||||||||||||||||
income tax (benefit) expense | 9,876,000 | ||||||||||||||||||||||
contingent consideration | 1,474,000 | -572,000 | -1,678,000 | -3,731,000 | 1,625,000 | 936,000 | -13,000 | 148,000 | 10,433,000 | 13,591,000 | |||||||||||||
weighted-average number of common shares | |||||||||||||||||||||||
basic | 152,956,000 | 152,537,000 | 152,727,000 | 152,584,000 | 152,076,000 | 151,754,000 | 151,923,000 | 151,797,000 | 151,351,000 | 150,942,000 | 151,068,000 | 150,919,000 | 150,607,000 | 149,819,000 | 150,322,000 | 150,203,000 | 148,288 | 129,984 | 130,955 | 126,994 | 126,994 | 121,467 | |
diluted | 152,956,000 | 152,537,000 | 154,090,000 | 153,068,000 | 152,783,000 | 151,754,000 | 151,923,000 | 152,207,000 | 151,351,000 | 152,022,000 | 152,323,000 | 152,129,000 | 151,795,000 | 149,819,000 | 151,382,000 | 150,203,000 | 148,288 | 129,984 | 130,955 | 126,994 | 127,298 | 121,514 | |
loss before income tax benefit | -16,972,000 | ||||||||||||||||||||||
income tax benefit | -14,195,000 | ||||||||||||||||||||||
net loss to common shareholders | -14,959,000 | ||||||||||||||||||||||
loss per common share | |||||||||||||||||||||||
basic | -100 | ||||||||||||||||||||||
diluted | -100 | ||||||||||||||||||||||
earnings per share | |||||||||||||||||||||||
basic | -0.23 | -0.29 | -0.24 | 0.02 | |||||||||||||||||||
diluted | -0.23 | -0.29 | -0.24 | 0.02 | |||||||||||||||||||
weighted-average number of shares | |||||||||||||||||||||||
basic | 152,956,000 | 152,537,000 | 152,727,000 | 152,584,000 | 152,076,000 | 151,754,000 | 151,923,000 | 151,797,000 | 151,351,000 | 150,942,000 | 151,068,000 | 150,919,000 | 150,607,000 | 149,819,000 | 150,322,000 | 150,203,000 | 148,288 | 129,984 | 130,955 | 126,994 | 126,994 | 121,467 | |
diluted | 152,956,000 | 152,537,000 | 154,090,000 | 153,068,000 | 152,783,000 | 151,754,000 | 151,923,000 | 152,207,000 | 151,351,000 | 152,022,000 | 152,323,000 | 152,129,000 | 151,795,000 | 149,819,000 | 151,382,000 | 150,203,000 | 148,288 | 129,984 | 130,955 | 126,994 | 127,298 | 121,514 | |
revenues | 180,566,000 | 139,462,000 | |||||||||||||||||||||
earnings per unit | |||||||||||||||||||||||
basic and diluted | 142.5 | -60 | |||||||||||||||||||||
weighted-average number of units | |||||||||||||||||||||||
basic and diluted | 119,994,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||
current assets | |||||||||||||||||||||||
cash and cash equivalents | 200,702,000 | 244,388,000 | 221,516,000 | 377,271,000 | 348,324,000 | 362,992,000 | 332,372,000 | 282,320,000 | 287,620,000 | 249,080,000 | 174,010,000 | 155,966,000 | 147,756,000 | 133,901,000 | 62,778,000 | 51,046,000 | 49,491,000 | 367,670,000 | 116,391,000 | 17,682,000 | 19,133,000 | 108,441,000 | |
restricted cash | 1,291,000 | 1,596,000 | 1,587,000 | 1,499,000 | 1,169,000 | 1,149,000 | |||||||||||||||||
accounts receivable | 292,327,000 | 271,578,000 | 378,592,000 | 367,175,000 | 282,575,000 | 275,838,000 | 282,117,000 | 309,719,000 | 229,224,000 | 332,152,000 | 427,664,000 | 502,363,000 | 414,712,000 | 421,183,000 | 485,174,000 | 457,900,000 | 390,921,000 | 236,009,000 | 177,462,000 | 153,610,000 | 121,921,000 | 118,694,000 | 118,098,000 |
inventories | 167,973,000 | 150,374,000 | 180,885,000 | 177,966,000 | 186,875,000 | 200,818,000 | 195,697,000 | 165,639,000 | 178,695,000 | 161,964,000 | 216,018,000 | 206,857,000 | 254,624,000 | 233,159,000 | 269,775,000 | 329,951,000 | 299,010,000 | 205,653,000 | 173,126,000 | 137,666,000 | 124,705,000 | 118,459,000 | 96,515,000 |
prepaid expenses and other | 217,126,000 | 201,108,000 | 83,969,000 | 114,543,000 | 157,348,000 | 157,927,000 | 92,096,000 | 91,259,000 | 78,884,000 | 89,085,000 | 45,029,000 | 42,740,000 | 46,381,000 | 39,434,000 | 41,309,000 | 52,831,000 | 46,495,000 | 33,649,000 | 18,193,000 | 11,597,000 | 15,639,000 | 12,423,000 | 6,302,000 |
total current assets | 879,419,000 | 869,044,000 | 866,549,000 | 1,038,454,000 | 976,291,000 | 998,724,000 | 902,282,000 | 848,937,000 | 774,423,000 | 832,281,000 | 863,088,000 | 908,238,000 | 866,636,000 | 831,209,000 | 871,801,000 | 907,945,000 | 816,996,000 | 852,033,000 | 491,625,000 | 330,212,000 | 285,553,000 | 375,175,000 | 264,577,000 |
property, plant and equipment | 62,136,000 | 58,225,000 | 54,664,000 | 35,081,000 | 28,740,000 | 26,222,000 | 27,629,000 | 26,677,000 | 26,689,000 | 31,886,000 | 29,521,000 | 30,674,000 | 25,864,000 | 23,174,000 | 20,024,000 | 17,802,000 | 16,878,000 | 10,692,000 | 10,202,000 | 9,763,000 | 9,740,000 | 9,774,000 | 9,620,000 |
lease assets | 94,531,000 | 97,088,000 | |||||||||||||||||||||
goodwill | 135,173,000 | 135,173,000 | 245,215,000 | 172,608,000 | 164,221,000 | 160,189,000 | 250,873,000 | 402,501,000 | 425,414,000 | 435,591,000 | 426,541,000 | 441,255,000 | 428,173,000 | 416,184,000 | 359,629,000 | 378,706,000 | 379,840,000 | 69,727,000 | 69,727,000 | 69,727,000 | 69,727,000 | 69,727,000 | 69,727,000 |
other intangible assets | 224,921,000 | 238,579,000 | 244,484,000 | 174,346,000 | 176,347,000 | 181,409,000 | 301,599,000 | 307,591,000 | 339,177,000 | 350,396,000 | 353,923,000 | 375,527,000 | 379,374,000 | 386,364,000 | 384,084,000 | 421,862,000 | 470,690,000 | 174,753,000 | 180,630,000 | 186,507,000 | 192,383,000 | 198,260,000 | 204,573,000 |
deferred income tax assets | 24,735,000 | 23,965,000 | 17,312,000 | 25,166,000 | 16,049,000 | 17,754,000 | 15,716,000 | 13,369,000 | 13,854,000 | 15,870,000 | |||||||||||||
other assets | 54,112,000 | 29,718,000 | 182,937,000 | 96,503,000 | 64,110,000 | 41,701,000 | 65,005,000 | 52,447,000 | 49,726,000 | 40,717,000 | 41,554,000 | 33,076,000 | 30,802,000 | 32,655,000 | 27,502,000 | 30,573,000 | 31,314,000 | 26,429,000 | 24,405,000 | 26,109,000 | 25,873,000 | 3,088,000 | 3,775,000 |
total assets | 1,475,027,000 | 1,451,792,000 | 1,611,161,000 | 1,542,158,000 | 1,425,758,000 | 1,425,999,000 | 1,563,104,000 | 1,651,522,000 | 1,629,283,000 | 1,706,741,000 | 1,778,757,000 | 1,852,784,000 | 1,794,169,000 | 1,706,052,000 | 1,681,825,000 | 1,775,409,000 | 1,715,718,000 | 1,142,979,000 | 776,589,000 | 622,318,000 | 583,276,000 | 656,024,000 | 552,272,000 |
liabilities, redeemable perpetual preferred stock and stockholders' equity | |||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||
accounts payable | 142,172,000 | 143,994,000 | 231,876,000 | 161,248,000 | 153,781,000 | 172,368,000 | 149,202,000 | 112,489,000 | 93,404,000 | 119,498,000 | 171,730,000 | 188,633,000 | 200,585,000 | 170,430,000 | 199,358,000 | 231,798,000 | 187,466,000 | 91,392,000 | 84,703,000 | 81,377,000 | 71,823,000 | 82,755,000 | 47,300,000 |
accrued expenses | 62,777,000 | ||||||||||||||||||||||
income tax payable | 5,685,000 | 4,687,000 | 2,479,000 | 4,982,000 | 8,734,000 | 5,227,000 | 1,437,000 | 3,368,000 | 7,030,000 | 5,754,000 | 6,143,000 | 16,711,000 | 11,833,000 | 6,881,000 | 10,587,000 | 3,034,000 | 6,452,000 | 60,000 | 629,000 | 10,224,000 | 8,814,000 | 8,528,000 | |
deferred revenue | 138,527,000 | 128,433,000 | 95,387,000 | 151,758,000 | 120,225,000 | 119,775,000 | 112,618,000 | 90,982,000 | 86,558,000 | 66,488,000 | 100,757,000 | 114,810,000 | 151,343,000 | 178,922,000 | 154,692,000 | 167,556,000 | 121,624,000 | 99,575,000 | 81,347,000 | 51,458,000 | 89,880,000 | 149,821,000 | 44,781,000 |
current portion of contingent consideration | 10,248,000 | 14,551,000 | 17,666,000 | 2,563,000 | 2,528,000 | 1,193,000 | 1,873,000 | 1,918,000 | 1,888,000 | 1,427,000 | 1,814,000 | 1,809,000 | 1,811,000 | 1,200,000 | 1,773,000 | 2,168,000 | 1,908,000 | 9,567,000 | 8,955,000 | 18,123,000 | |||
current portion of warranty liability | 12,018,000 | 10,844,000 | 4,234,000 | 2,369,000 | |||||||||||||||||||
current portion of lease liabilities | 7,587,000 | 7,662,000 | |||||||||||||||||||||
current portion of debt | 9,464,000 | 10,315,000 | 22,595,000 | 36,257,000 | 34,472,000 | 30,714,000 | 28,055,000 | 29,221,000 | 22,496,000 | 21,472,000 | 38,767,000 | 37,450,000 | 34,382,000 | 38,691,000 | 47,686,000 | 51,494,000 | 48,180,000 | ||||||
other current liabilities | 1,925,000 | 2,237,000 | 7,669,000 | 7,580,000 | 9,132,000 | 15,291,000 | 31,248,000 | 40,697,000 | 35,558,000 | 48,051,000 | 6,155,000 | 12,844,000 | 10,393,000 | 10,553,000 | 4,981,000 | 6,949,000 | 10,886,000 | 5,909,000 | 6,457,000 | 6,379,000 | 6,288,000 | ||
total current liabilities | 390,403,000 | 377,012,000 | 458,489,000 | 468,335,000 | 408,493,000 | 437,814,000 | 374,888,000 | 337,579,000 | 283,662,000 | 335,691,000 | 400,510,000 | 434,953,000 | 470,585,000 | 465,262,000 | 513,121,000 | 515,292,000 | 433,124,000 | 245,305,000 | 214,495,000 | 168,129,000 | 232,339,000 | 289,103,000 | 146,690,000 |
deferred income tax liabilities | 21,307,000 | 22,133,000 | 22,042,000 | 22,775,000 | 21,634,000 | 21,398,000 | 55,253,000 | 54,512,000 | 62,880,000 | 66,858,000 | 69,928,000 | 74,902,000 | 73,051,000 | ||||||||||
contingent consideration, net of current portion | 11,882,000 | 12,739,000 | 11,212,000 | 5,294,000 | 5,179,000 | 7,868,000 | 6,792,000 | 6,786,000 | 6,313,000 | 8,936,000 | 7,805,000 | 7,620,000 | 6,914,000 | 7,387,000 | 7,113,000 | 7,686,000 | 9,363,000 | 12,804,000 | 10,784,000 | 10,108,000 | 10,272,000 | 10,736,000 | 16,135,000 |
warranty liability, net of current portion | 5,209,000 | 5,466,000 | 5,984,000 | 5,606,000 | |||||||||||||||||||
lease liabilities, net of current portion | 89,197,000 | 89,552,000 | |||||||||||||||||||||
accrued expenses and other | 54,289,000 | 76,583,000 | 101,578,000 | 77,576,000 | 91,183,000 | 48,952,000 | 57,265,000 | 34,449,000 | 70,211,000 | 72,638,000 | 61,156,000 | 58,795,000 | 54,895,000 | 91,102,000 | 51,072,000 | 54,837,000 | 38,494,000 | 31,256,000 | 19,129,000 | 34,551,000 | 29,164,000 | 22,740,000 | |
long-term debt | 658,664,000 | 658,378,000 | 657,591,000 | 644,520,000 | 646,570,000 | 648,318,000 | 651,522,000 | 657,708,000 | 660,948,000 | 658,879,000 | 702,485,000 | 705,827,000 | 720,352,000 | 725,109,000 | 793,557,000 | 778,248,000 | 711,056,000 | 299,212,000 | 493,945,000 | 391,682,000 | 423,970,000 | ||
other long-term liabilities | 25,838,000 | 50,467,000 | 17,262,000 | 17,311,000 | 18,684,000 | 16,885,000 | 18,613,000 | 19,260,000 | 20,428,000 | 21,820,000 | 16,117,000 | 13,939,000 | 14,808,000 | 9,113,000 | 9,723,000 | 7,102,000 | 5,557,000 | 2,953,000 | 4,273,000 | 6,055,000 | |||
total liabilities | 1,191,404,000 | 1,206,572,000 | 1,176,863,000 | 1,102,158,000 | 1,137,164,000 | 1,106,025,000 | 1,073,047,000 | 1,033,297,000 | 1,096,233,000 | 1,240,492,000 | 1,274,785,000 | 1,282,201,000 | 1,332,447,000 | 1,415,133,000 | 974,722,000 | 534,027,000 | 690,927,000 | 653,391,000 | 736,923,000 | 175,012,000 | |||
commitments and contingencies | |||||||||||||||||||||||
accrued warranty reserve | 2,045,000 | 2,063,000 | 1,503,000 | 1,639,000 | 2,279,000 | 2,790,000 | 2,506,000 | 1,540,000 | 1,443,000 | 3,690,000 | 4,237,000 | 2,911,000 | 3,201,000 | 3,192,000 | 3,025,000 | 2,968,000 | 3,098,000 | 3,049,000 | 2,884,000 | ||||
long-term warranty | 5,021,000 | 4,830,000 | 3,889,000 | 4,035,000 | 3,474,000 | 3,372,000 | 3,421,000 | 4,415,000 | 4,469,000 | 1,786,000 | 3,852,000 | 4,056,000 | 4,743,000 | ||||||||||
series a redeemable perpetual preferred stock: 0.001 par value... | 406,931,000 | 351,260,000 | 299,570,000 | ||||||||||||||||||||
income tax receivables | 367,000 | 312,000 | 3,163,000 | 3,532,000 | 12,765,000 | 16,217,000 | 31,079,000 | 9,052,000 | 6,453,000 | 9,657,000 | 4,155,000 | 17,158,000 | 16,518,000 | ||||||||||
current assets: | |||||||||||||||||||||||
derivative assets | 64,130,000 | 64,014,000 | 63,320,000 | ||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||
deferred tax assets | 16,466,000 | 18,785,000 | 18,521,000 | 9,345,000 | |||||||||||||||||||
deferred tax liability | 72,606,000 | 74,139,000 | 84,819,000 | 92,931,000 | 6,583,000 | 14,472,000 | 13,043,000 | 13,114,000 | 12,187,000 | ||||||||||||||
stockholders’ equity | |||||||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||
accounts payable - related party | 478,000 | 478,000 | 478,000 | 610,000 | 610,000 | 610,000 | 2,608,000 | 2,232,000 | 2,232,000 | ||||||||||||||
long-term liabilities | |||||||||||||||||||||||
total long-term liabilities | 819,326,000 | 899,841,000 | 892,387,000 | 729,417,000 | 319,532,000 | 522,798,000 | 421,052,000 | 447,820,000 | 28,322,000 | ||||||||||||||
liabilities and stockholders' deficit | |||||||||||||||||||||||
current portion of term loan | 4,300,000 | 4,300,000 | 4,300,000 | 4,300,000 | |||||||||||||||||||
series a redeemable perpetual preferred stock of 0.001 par value - 500,000 authorized; 350,000 and none issued as of december 31, 2021 and 2020, respectively; liquidation preference of 350.0 million and none as of december 31, 2021 and 2020, respectively | 237,462,000 | ||||||||||||||||||||||
stockholders’ deficit | |||||||||||||||||||||||
preferred stock of 0.001 par value - 4,500,000 authorized; none issued as of december 31, 2021 and 2020, respectively | |||||||||||||||||||||||
liabilities and stockholders' equity/ | |||||||||||||||||||||||
liabilities and member’s equity/stockholders’ deficit | |||||||||||||||||||||||
current portion of long-term debt | 4,313,000 | ||||||||||||||||||||||
current portion of related party loans | |||||||||||||||||||||||
member’s equity | 377,260,000 | ||||||||||||||||||||||
preferred stock of 0.001 par value - authorized 5,000,000 shares as of december 31, 2020; none issued as of december 31, 2020 | |||||||||||||||||||||||
cash | 27,144,000 | ||||||||||||||||||||||
liabilities and members' equity | |||||||||||||||||||||||
revolving loan | 102,000 | ||||||||||||||||||||||
current portion of term loan and related party loans | |||||||||||||||||||||||
total liabilities and members’ equity | 552,272,000 | ||||||||||||||||||||||
revenues | 139,462,000 | ||||||||||||||||||||||
cost of revenue | 112,731,000 | ||||||||||||||||||||||
gross profit | 26,731,000 | ||||||||||||||||||||||
operating expenses | |||||||||||||||||||||||
general and administrative | 11,873,000 | ||||||||||||||||||||||
contingent consideration | 13,591,000 | ||||||||||||||||||||||
depreciation and amortization | 6,374,000 | ||||||||||||||||||||||
total operating expenses | 31,838,000 | ||||||||||||||||||||||
income from operations | -5,107,000 | ||||||||||||||||||||||
other income | -29,000 | ||||||||||||||||||||||
interest expense | -673,000 | ||||||||||||||||||||||
total other income | -702,000 | ||||||||||||||||||||||
income before income tax expense | -5,809,000 | ||||||||||||||||||||||
income tax expense | 1,423,000 | ||||||||||||||||||||||
net income | -7,232,000 | ||||||||||||||||||||||
earnings per unit | |||||||||||||||||||||||
basic and diluted | -60 | ||||||||||||||||||||||
weighted-average number of units |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||
net income | 1,997,000 | -145,746,000 | 33,503,000 | 43,262,000 | 16,746,000 | -126,903,000 | -141,354,000 | 25,698,000 | 2,165,000 | 23,086,000 | 23,214,000 | 64,808,000 | 26,132,000 | -9,110,000 | -22,054,000 | -27,721,000 | -25,552,000 | -17,000 | 2,887,000 | -9,772,000 | ||
adjustments to reconcile net income to cash from operating activities: | ||||||||||||||||||||||
provision for bad debts | 195,000 | -909,000 | 239,000 | 1,671,000 | 1,719,000 | 800,000 | 896,000 | |||||||||||||||
deferred tax expense | -1,596,000 | -3,553,000 | 1,024,000 | -13,000 | -532,000 | -3,739,000 | 4,555,000 | -10,944,000 | 927,000 | |||||||||||||
depreciation and amortization | 9,751,000 | 9,845,000 | 7,735,000 | 6,256,000 | 5,932,000 | 9,206,000 | 9,559,000 | 9,331,000 | 10,125,000 | 9,950,000 | 2,626,000 | 13,159,000 | 14,533,000 | 29,852,000 | 23,628,000 | 24,556,000 | 23,023,000 | 6,492,000 | 6,490,000 | 6,483,000 | 6,481,000 | 6,887,000 |
amortization of developed technology and backlog | 5,614,000 | 5,807,000 | ||||||||||||||||||||
amortization of debt discount and issuance costs | 876,000 | 809,000 | 950,000 | 1,951,000 | 1,506,000 | 1,435,000 | 1,551,000 | 1,548,000 | 1,553,000 | 1,447,000 | 4,125,000 | 2,172,000 | 2,826,000 | 1,854,000 | 1,717,000 | 1,576,000 | 1,710,000 | 1,383,000 | 8,535,000 | 1,532,000 | 3,586,000 | 1,206,000 |
equity-based compensation | 3,941,000 | 4,228,000 | 4,647,000 | 3,898,000 | 2,798,000 | 3,498,000 | 2,015,000 | 910,000 | 3,926,000 | 2,845,000 | 3,384,000 | 4,945,000 | 3,366,000 | 3,305,000 | 4,205,000 | 2,964,000 | 4,508,000 | 2,051,000 | 2,239,000 | 1,556,000 | 7,911,000 | |
change in fair value of contingent consideration | -2,586,000 | -837,000 | -150,000 | 396,000 | -39,000 | |||||||||||||||||
warranty provision | 3,341,000 | 6,983,000 | 4,954,000 | 3,616,000 | 1,720,000 | 3,127,000 | 97,000 | 1,077,000 | -1,138,000 | 4,215,000 | -28,000 | 43,000 | 436,000 | -189,000 | 3,126,000 | 621,000 | 594,000 | 211,000 | -120,000 | 123,000 | 302,000 | 320,000 |
inventory reserve | -526,000 | 155,000 | 678,000 | 1,843,000 | 839,000 | |||||||||||||||||
other non-cash | 161,000 | -15,000 | ||||||||||||||||||||
changes in operating assets and liabilities | -50,589,000 | |||||||||||||||||||||
net cash from operating activities | -29,421,000 | 43,640,000 | 27,363,000 | 43,841,000 | -13,059,000 | 57,586,000 | 44,935,000 | 3,957,000 | 47,502,000 | 93,981,000 | 71,618,000 | 20,540,000 | 45,816,000 | -10,667,000 | -50,097,000 | -97,350,000 | -31,728,000 | -91,961,000 | -42,148,000 | 104,295,000 | ||
capital expenditures | -7,511,000 | -7,476,000 | -5,513,000 | -6,631,000 | -2,352,000 | -1,701,000 | -1,077,000 | -2,131,000 | -2,396,000 | -5,374,000 | -2,191,000 | -5,541,000 | -3,883,000 | -1,538,000 | -2,357,000 | -1,105,000 | -1,052,000 | -630,000 | -570,000 | -728,000 | ||
free cash flows | -36,932,000 | 36,164,000 | 21,850,000 | 37,210,000 | -15,411,000 | 55,885,000 | 43,858,000 | 1,826,000 | 45,106,000 | 88,607,000 | 69,427,000 | 14,999,000 | 41,933,000 | -12,205,000 | -52,454,000 | -98,455,000 | -32,780,000 | -92,591,000 | -42,718,000 | 103,567,000 | ||
investing activities | ||||||||||||||||||||||
purchase of property, plant and equipment | -7,511,000 | -7,476,000 | -5,513,000 | -6,631,000 | -2,352,000 | -1,701,000 | -1,077,000 | -2,131,000 | -2,396,000 | -5,374,000 | -2,191,000 | -5,541,000 | -3,883,000 | -3,929,000 | -2,795,000 | -1,538,000 | -2,357,000 | -1,105,000 | -1,052,000 | -630,000 | -570,000 | -728,000 |
net cash from investing activities | -7,511,000 | -8,476,000 | -170,429,000 | -6,631,000 | -2,352,000 | -15,981,000 | 10,897,000 | -2,102,000 | -2,386,000 | -5,206,000 | -2,191,000 | -5,541,000 | -3,883,000 | -3,931,000 | -2,793,000 | -1,540,000 | -376,173,000 | -1,105,000 | -1,052,000 | -2,605,000 | -10,570,000 | -728,000 |
financing activities | ||||||||||||||||||||||
proceeds from issuance of other debt | 24,218,000 | 42,492,000 | 51,595,000 | 49,202,000 | 7,862,000 | 74,035,000 | 6,340,000 | 10,401,000 | 2,283,000 | 2,795,000 | 36,715,000 | 17,332,000 | 6,469,000 | -19,031,000 | 8,620,000 | 24,370,000 | 6,229,000 | |||||
repayments of other debt | -27,412,000 | -55,211,000 | -64,427,000 | |||||||||||||||||||
repayments of term loan facility | 0 | 0 | ||||||||||||||||||||
contingent consideration payments | -2,574,000 | 0 | 0 | 0 | -1,204,000 | 0 | 0 | 0 | -1,427,000 | 0 | 0 | 0 | -1,200,000 | |||||||||
other financing | -1,844,000 | 184,000 | 90,000 | -1,109,000 | -14,000 | |||||||||||||||||
net cash from financing activities | -7,612,000 | -12,535,000 | -12,742,000 | -11,051,000 | -1,725,000 | 397,000 | -8,097,000 | 431,000 | -4,575,000 | -17,319,000 | -45,128,000 | -15,552,000 | -23,762,000 | -24,706,000 | -89,551,000 | 21,961,000 | 100,736,000 | 349,734,000 | 131,489,000 | 93,115,000 | -36,590,000 | -22,270,000 |
effect of exchange rate changes on cash and cash equivalent balances | 553,000 | 252,000 | 141,000 | 3,118,000 | 2,488,000 | -10,233,000 | 2,317,000 | -7,586,000 | -2,001,000 | 3,614,000 | -6,255,000 | 8,763,000 | -4,316,000 | 2,290,000 | -711,000 | -8,199,000 | 7,355,000 | |||||
net change in cash and cash equivalents and restricted cash | -43,991,000 | -155,667,000 | 29,277,000 | -14,648,000 | ||||||||||||||||||
cash and cash equivalents, and restricted cash beginning of period | 245,984,000 | 0 | 0 | 364,141,000 | ||||||||||||||||||
cash and cash equivalents and restricted cash, end of period | 201,993,000 | 22,881,000 | -155,667,000 | 29,277,000 | 349,493,000 | |||||||||||||||||
operating activities: | ||||||||||||||||||||||
adjustments to net income: | ||||||||||||||||||||||
goodwill impairment | 74,000,000 | |||||||||||||||||||||
impairment of long-lived assets | ||||||||||||||||||||||
provision for credit losses | ||||||||||||||||||||||
gain on extinguishment of debt | ||||||||||||||||||||||
gain on debt refinancing | ||||||||||||||||||||||
inventory valuation charge | ||||||||||||||||||||||
changes in operating assets and liabilities, net of business acquisition: | ||||||||||||||||||||||
accounts receivable | -442,000 | 43,244,000 | -97,369,000 | 95,990,000 | 99,164,000 | 74,675,000 | -87,277,000 | 6,238,000 | 62,052,000 | -27,424,000 | -67,344,000 | -44,268,000 | -58,654,000 | -23,829,000 | -31,673,000 | -2,692,000 | -698,000 | |||||
inventories | -14,823,000 | -22,757,000 | 4,335,000 | -11,542,000 | 54,189,000 | -10,290,000 | 46,156,000 | -23,312,000 | 35,143,000 | 62,918,000 | -30,941,000 | -46,250,000 | -32,863,000 | -34,878,000 | -14,197,000 | -6,246,000 | -20,652,000 | |||||
income tax receivables | 33,000 | -2,832,000 | -1,315,000 | 2,000 | -3,156,000 | -55,000 | 2,851,000 | 369,000 | 9,221,000 | 3,452,000 | 14,862,000 | -21,924,000 | -2,599,000 | 3,204,000 | -5,502,000 | 13,003,000 | -640,000 | |||||
prepaid expenses and other | -24,505,000 | -41,750,000 | -1,234,000 | -2,219,000 | -8,700,000 | 1,152,000 | 3,655,000 | -6,947,000 | 7,978,000 | 11,522,000 | -6,336,000 | 5,960,000 | -15,456,000 | -6,596,000 | 4,042,000 | -3,216,000 | -6,121,000 | |||||
accounts payable | 24,475,000 | 36,637,000 | 20,959,000 | -23,891,000 | -52,097,000 | -16,099,000 | 387,000 | 30,155,000 | -29,538,000 | -32,440,000 | 15,094,000 | 59,551,000 | 6,689,000 | 3,326,000 | 9,178,000 | -10,556,000 | 31,765,000 | |||||
accrued expenses and other | 34,492,000 | -19,756,000 | 35,397,000 | -50,569,000 | -13,159,000 | 11,387,000 | 3,197,000 | 3,900,000 | -40,247,000 | 37,915,000 | -3,671,000 | 7,027,000 | 7,450,000 | 12,224,000 | -15,675,000 | 5,134,000 | 6,269,000 | |||||
income tax payable | 3,790,000 | -1,969,000 | -3,619,000 | 935,000 | 2,674,000 | -10,568,000 | 4,878,000 | 4,952,000 | -3,706,000 | 7,553,000 | 4,158,000 | -8,760,000 | -569,000 | 629,000 | -10,224,000 | 1,410,000 | 286,000 | |||||
lease liabilities | -2,894,000 | -2,595,000 | -663,000 | -2,472,000 | 9,227,000 | -9,464,000 | 590,000 | 824,000 | 1,870,000 | -2,786,000 | -1,385,000 | 6,085,000 | -116,000 | 269,000 | -179,000 | 247,000 | ||||||
deferred revenue | 8,443,000 | 20,050,000 | 6,820,000 | 20,250,000 | -33,821,000 | -14,053,000 | -36,533,000 | -27,579,000 | 24,230,000 | -12,491,000 | 65,902,000 | -18,639,000 | 17,855,000 | 29,889,000 | -38,422,000 | -59,941,000 | 105,040,000 | |||||
other operating assets and liabilities | ||||||||||||||||||||||
investing activities: | ||||||||||||||||||||||
acquisition, net of cash acquired | 0 | |||||||||||||||||||||
retirement/disposal of property, plant and equipment | -4,000 | -1,000 | 29,000 | 10,000 | ||||||||||||||||||
cash payments for the acquisition of right-of-use assets | ||||||||||||||||||||||
investment in securities | ||||||||||||||||||||||
sale of equity investment | 0 | |||||||||||||||||||||
financing activities: | ||||||||||||||||||||||
proceeds from issuance of convertible notes | 0 | 0 | ||||||||||||||||||||
premium paid on capped call | 0 | 0 | ||||||||||||||||||||
fees paid on issuance of convertible notes | 0 | 0 | ||||||||||||||||||||
repayments of convertible notes | 0 | 0 | ||||||||||||||||||||
net change in cash and cash equivalents | 31,769,000 | 50,052,000 | -5,300,000 | 38,540,000 | 75,070,000 | 18,044,000 | 8,210,000 | 13,855,000 | 71,123,000 | 11,732,000 | 1,555,000 | -318,179,000 | 251,279,000 | |||||||||
cash and cash equivalents and restricted cash, beginning of period | ||||||||||||||||||||||
gain on extinguishment of debts | 0 | |||||||||||||||||||||
changes in working capital | -34,610,000 | -5,547,000 | -48,784,000 | |||||||||||||||||||
deferred tax benefit | -30,371,000 | -3,778,000 | 6,649,000 | -7,889,000 | 1,429,000 | -71,000 | ||||||||||||||||
amortization of developed technology | 3,640,000 | 3,639,000 | 3,640,000 | 3,639,000 | 3,640,000 | 3,639,000 | 3,640,000 | |||||||||||||||
loss on disposal of fixed assets | ||||||||||||||||||||||
principal payments on other debt | -7,294,000 | -72,545,000 | -12,208,000 | -8,890,000 | -3,781,000 | -19,039,000 | -30,767,000 | -21,051,000 | -17,206,000 | |||||||||||||
principal payments on term loan facility | -1,075,000 | -1,075,000 | -1,075,000 | -1,080,000 | -1,070,000 | -1,075,000 | -51,075,000 | -11,075,000 | -11,075,000 | -1,075,000 | -101,075,000 | -1,075,000 | -30,000,000 | |||||||||
allowance for credit losses | ||||||||||||||||||||||
write-down of inventories | 442,000 | 1,254,000 | 627,000 | 600,000 | 1,844,000 | 1,129,000 | 1,611,000 | 1,847,000 | ||||||||||||||
acquisition of sti, net of cash acquired | -2,000 | 2,000 | -2,000 | -373,816,000 | ||||||||||||||||||
safe investment | ||||||||||||||||||||||
proceeds from series a issuance | 0 | 0 | 0 | 33,098,000 | 0 | |||||||||||||||||
proceeds from common stock issuance | 0 | 0 | 0 | 15,885,000 | 0 | |||||||||||||||||
series a equity issuance costs | -1,000 | -758,000 | -750,000 | -726,000 | -592,000 | -400,000 | -175,000 | 0 | ||||||||||||||
tax withholding related to vesting of equity-based compensation | -18,000 | -1,154,000 | 0 | -580,000 | ||||||||||||||||||
common stock issuance costs | 0 | 0 | 0 | -450,000 | 0 | |||||||||||||||||
dividends paid on series a preferred | 0 | |||||||||||||||||||||
payments on revolving credit facility | 0 | -83,000,000 | -24,033,000 | |||||||||||||||||||
proceeds from revolving credit facility | 0 | 15,000,000 | 49,000,000 | 52,000,000 | 24,033,000 | 0 | ||||||||||||||||
supplemental cash flow information | ||||||||||||||||||||||
cash paid for interest | 8,989,000 | 11,847,000 | 6,519,000 | 11,300,000 | 7,813,000 | 20,256,000 | 7,900,000 | 7,980,000 | ||||||||||||||
cash paid for income taxes | 2,746,000 | 8,219,000 | 16,599,000 | 402,000 | 9,145,000 | 18,313,000 | 15,962,000 | 2,522,000 | ||||||||||||||
non-cash investing and financing activities | ||||||||||||||||||||||
dividends accrued on series a preferred | 7,246,000 | 7,132,000 | 6,945,000 | 6,837,000 | 6,803,000 | 6,696,000 | 6,521,000 | 6,350,000 | ||||||||||||||
stock consideration paid for acquisition of sti | 0 | 0 | 0 | 200,224,000 | ||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 249,080,000 | 0 | 0 | 0 | 133,901,000 | 0 | 0 | 0 | 367,670,000 | 0 | ||||||||||
cash and cash equivalents, end of period | 50,052,000 | -5,300,000 | 287,620,000 | 75,070,000 | 18,044,000 | 8,210,000 | 147,756,000 | 71,123,000 | 11,732,000 | 1,555,000 | 49,491,000 | 251,279,000 | ||||||||||
contingent consideration gain | -735,000 | |||||||||||||||||||||
provision for (recovery of) bad debts | 2,644,000 | 1,939,000 | 150,000 | 365,000 | 145,000 | 107,000 | -23,000 | -16,000 | -535,000 | 102,000 | ||||||||||||
contingent consideration | 732,000 | 189,000 | 705,000 | 1,338,000 | 1,474,000 | -572,000 | -1,678,000 | -3,731,000 | 1,625,000 | 936,000 | -13,000 | 148,000 | 10,433,000 | |||||||||
retirement/disposal of pp&e | ||||||||||||||||||||||
investment in equity securities | ||||||||||||||||||||||
series a equity issuance costs and commitment fees | ||||||||||||||||||||||
debt issuance costs | 0 | 0 | 0 | -6,590,000 | ||||||||||||||||||
change in fair value of derivative assets | -116,000 | -694,000 | 1,950,000 | |||||||||||||||||||
warranty payments | ||||||||||||||||||||||
dividends on series a preferred | ||||||||||||||||||||||
adjustments to net income | ||||||||||||||||||||||
benefit from bad debts | 233,000 | |||||||||||||||||||||
changes in operating assets and liabilities, net of business acquisition | ||||||||||||||||||||||
interest paid-in-kind | 0 | |||||||||||||||||||||
provision for inventory obsolescence | 1,474,000 | -2,742,000 | 0 | 409,000 | 336,000 | -582,000 | -1,292,000 | |||||||||||||||
changes in operating assets and liabilities, net of acquisition | ||||||||||||||||||||||
investment in equity security | 0 | 0 | -1,975,000 | -10,000,000 | ||||||||||||||||||
proceeds from term loan facility | ||||||||||||||||||||||
payments on related party loans | 0 | |||||||||||||||||||||
payment of special distribution | ||||||||||||||||||||||
deferred offering costs | -2,689,000 | |||||||||||||||||||||
cash flows from operating activities | ||||||||||||||||||||||
adjustments to reconcile net income to net cash from, (used in) operating activities: | ||||||||||||||||||||||
accounts payable - related party | 0 | 0 | -132,000 | 0 | 0 | |||||||||||||||||
net cash from, (used in) operating activities | ||||||||||||||||||||||
cash flows from investing activities | ||||||||||||||||||||||
cash flows from financing activities | ||||||||||||||||||||||
principal payments on debt | -10,909,000 | -18,009,000 | -4,368,000 | |||||||||||||||||||
net loss | ||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||
cash flows from (provided by) operating activities | ||||||||||||||||||||||
adjustments to reconcile net income to net cash from (provided by) operating activities: | ||||||||||||||||||||||
principal payments on term loan | 0 | |||||||||||||||||||||
proceeds from (payments on) revolving loan | -102,000 | |||||||||||||||||||||
proceeds from issuance of common stock, net of underwriting discount and commissions | ||||||||||||||||||||||
capital contribution | ||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -1,451,000 | -89,308,000 | ||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 108,441,000 | ||||||||||||||||||||
cash, cash equivalents, and restricted cash, end of period | -1,451,000 | 19,133,000 | ||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||
internal-use software modification costs | ||||||||||||||||||||||
proceeds from related party loan | ||||||||||||||||||||||
debt discount and financing costs | ||||||||||||||||||||||
proceeds from issuance of class a common stock, net of underwriting discount and commissions | ||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | ||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of year | ||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of year | ||||||||||||||||||||||
equity based compensation | ||||||||||||||||||||||
net decrease in cash and restricted cash | ||||||||||||||||||||||
cash and restricted cash, beginning of year | ||||||||||||||||||||||
cash and restricted cash, end of year |
