SelectQuote, Inc(NYSE:SLQT)
Founded in 1985, SelectQuote (NYSE: SLQT) provides solutions that help consumers protect their most valuable assets: their families, health and property. The company pioneered the direct-to-consumer model of providing unbiased comparisons from multiple, highly-rated insurance companies allowing cons...
Website: http://www.selectquote.com
Founded: 1985
Full Time Employees: 1,900
CEO: Timothy Danker
Sector: Financial Services
Industry: Insurance Brokers
Share this website to your friends
• 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 | 2020-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | ||||||||||||||||||||||||
commissions and other services | 235,663,000 | 309,893,000 | 110,267,000 | 134,503,000 | 222,889,000 | 301,069,000 | 139,380,000 | |||||||||||||||||
pharmacy | 195,270,000 | 227,209,000 | 218,544,000 | 210,599,000 | 185,271,000 | 180,000,000 | 152,883,000 | 140,988,000 | 120,282,000 | 108,795,000 | 94,788,000 | 79,906,000 | 66,948,000 | 51,601,000 | 41,093,000 | |||||||||
total revenue | 430,933,000 | 537,102,000 | 328,811,000 | 345,102,000 | 408,160,000 | 481,069,000 | 292,263,000 | 307,209,000 | 376,400,000 | 405,438,000 | 232,730,000 | 221,778,000 | 299,398,000 | 319,188,000 | 162,484,000 | 136,424,000 | 275,113,000 | 194,981,000 | 159,923,000 | 188,449,000 | 266,923,000 | 358,274,000 | 124,169,000 | |
yoy | 5.58% | 11.65% | 12.51% | 12.33% | 8.44% | 18.65% | 25.58% | 38.52% | 25.72% | 27.02% | 43.23% | 62.57% | 8.83% | 63.70% | 1.60% | -27.61% | 3.07% | -45.58% | 28.79% | |||||
qoq | -19.77% | 63.35% | -4.72% | -15.45% | -15.16% | 64.60% | -4.87% | -18.38% | -7.16% | 74.21% | 4.94% | -25.93% | -6.20% | 96.44% | 19.10% | -50.41% | 41.10% | 21.92% | -15.14% | -29.40% | -25.50% | 188.54% | ||
operating costs and expenses: | ||||||||||||||||||||||||
cost of commissions and other services revenue | 83,268,000 | 103,034,000 | 69,101,000 | 58,844,000 | 79,412,000 | 101,138,000 | 65,733,000 | |||||||||||||||||
cost of goods sold—pharmacy revenue | 171,289,000 | 205,194,000 | 192,779,000 | 182,311,000 | 162,304,000 | 156,201,000 | 129,524,000 | 120,644,000 | 106,172,000 | 94,180,000 | 84,008,000 | 71,210,000 | 62,302,000 | 50,096,000 | 42,354,000 | |||||||||
marketing and advertising | 92,481,000 | 105,028,000 | 61,947,000 | 65,283,000 | 92,733,000 | 97,725,000 | 63,764,000 | 70,182,000 | 109,276,000 | 117,078,000 | 62,323,000 | 63,521,000 | 90,205,000 | 89,925,000 | 57,594,000 | 75,079,000 | 125,082,000 | 193,246,000 | 90,677,000 | 86,595,000 | 116,690,000 | 132,206,000 | 49,800,000 | |
selling, general, and administrative | 38,188,000 | 38,940,000 | 35,819,000 | 41,592,000 | 41,685,000 | 45,021,000 | 36,145,000 | 43,993,000 | 34,971,000 | 33,412,000 | 28,666,000 | 49,856,000 | 27,544,000 | 28,412,000 | 30,706,000 | |||||||||
technical development | 9,777,000 | 9,595,000 | 9,911,000 | 9,595,000 | 9,967,000 | 10,044,000 | 9,074,000 | 9,233,000 | 8,604,000 | 8,050,000 | 7,637,000 | 7,155,000 | 6,434,000 | 6,245,000 | 6,182,000 | 6,054,000 | 6,436,000 | 6,386,000 | 5,853,000 | 5,165,000 | 4,860,000 | 4,750,000 | 3,848,000 | |
total operating costs and expenses | 395,003,000 | 461,791,000 | 369,557,000 | 357,625,000 | 386,101,000 | 410,129,000 | 304,240,000 | 308,600,000 | 343,338,000 | 350,144,000 | 255,145,000 | 257,439,000 | 265,671,000 | 266,155,000 | 202,000,000 | 258,072,000 | 272,008,000 | 367,887,000 | 212,087,000 | 174,488,000 | 212,240,000 | 234,120,000 | 116,895,000 | |
income from operations | 35,930,000 | 75,311,000 | -40,746,000 | -12,523,000 | 22,059,000 | 70,940,000 | -11,977,000 | -1,391,000 | 33,062,000 | 55,294,000 | -22,415,000 | -35,661,000 | 33,727,000 | 53,033,000 | -39,516,000 | -121,648,000 | 3,105,000 | -172,906,000 | -52,164,000 | 13,961,000 | 54,683,000 | 124,154,000 | 7,274,000 | |
yoy | 62.88% | 6.16% | 240.20% | 800.29% | -33.28% | 28.30% | -46.57% | -96.10% | -1.97% | 4.26% | -43.28% | -70.69% | 986.22% | -130.67% | -24.25% | -971.34% | -94.32% | -239.27% | -817.13% | |||||
qoq | -52.29% | -284.83% | 225.37% | -156.77% | -68.90% | -692.30% | 761.04% | -104.21% | -40.21% | -346.68% | -37.14% | -205.73% | -36.40% | -234.21% | -67.52% | -4017.81% | -101.80% | 231.47% | -473.64% | -74.47% | -55.96% | 1606.82% | ||
operating margin % | 8.34% | 14.02% | -12.39% | -3.63% | 5.40% | 14.75% | -4.10% | -0.45% | 8.78% | 13.64% | -9.63% | -16.08% | 11.26% | 16.61% | -24.32% | -89.17% | 1.13% | -88.68% | -32.62% | 7.41% | 20.49% | 34.65% | 5.86% | |
interest expense | -10,602,000 | -11,613,000 | -11,808,000 | -12,225,000 | -20,407,000 | -23,721,000 | -23,031,000 | -23,410,000 | -24,330,000 | -24,415,000 | -21,397,000 | -21,721,000 | -21,105,000 | -21,044,000 | -16,736,000 | -12,295,000 | -12,179,000 | -10,587,000 | -8,535,000 | -8,422,000 | -7,355,000 | -6,782,000 | -6,761,000 | |
change in fair value of warrants | 27,489,000 | 19,296,000 | 15,036,000 | 34,181,000 | 32,986,000 | |||||||||||||||||||
loss on extinguishment of debt | -8,659,000 | -3,315,000 | ||||||||||||||||||||||
other expense | -34,000 | -39,000 | -145,000 | -58,000 | -37,000 | -7,663,000 | -12,000 | -25,000 | -23,000 | -51,000 | -102,000 | |||||||||||||
income before income tax expense | 44,124,000 | 82,955,000 | 9,375,000 | 34,601,000 | 39,556,000 | -1,062,750 | 8,720,000 | 30,879,000 | -57,385,000 | 12,416,000 | 31,919,000 | -133,968,000 | -9,097,000 | -183,544,000 | 5,496,000 | 43,664,000 | 116,956,000 | |||||||
income tax expense | 3,927,000 | 13,662,000 | -7,204,000 | -3,493,000 | 8,579,000 | -13,680,000 | 9,526,000 | 6,202,000 | 169,000 | 11,487,000 | -9,547,000 | 3,152,000 | 9,405,000 | -27,073,000 | -2,649,000 | -46,536,000 | 2,184,000 | 7,183,000 | 26,540,000 | |||||
net income | 40,197,000 | 69,293,000 | -30,459,000 | 12,868,000 | 26,022,000 | 53,236,000 | -44,546,000 | -31,017,000 | 8,551,000 | 19,392,000 | -31,051,000 | -47,838,000 | 9,264,000 | 22,514,000 | -42,484,000 | -106,895,000 | -6,448,000 | -137,008,000 | -45,365,000 | 3,312,000 | 36,481,000 | 90,416,000 | 837,000 | |
yoy | 54.47% | 30.16% | -31.62% | -141.49% | 204.32% | 174.53% | 43.46% | -35.16% | -7.70% | -13.87% | -26.91% | -55.25% | -243.67% | -116.43% | -6.35% | -3327.51% | -117.67% | -251.53% | -5519.95% | |||||
qoq | -41.99% | -327.50% | -336.70% | -50.55% | -51.12% | -219.51% | 43.62% | -462.73% | -55.90% | -162.45% | -35.09% | -616.39% | -58.85% | -152.99% | -60.26% | 1557.80% | -95.29% | 202.01% | -1469.72% | -90.92% | -59.65% | 10702.39% | ||
net income margin % | 9.33% | 12.90% | -9.26% | 3.73% | 6.38% | 11.07% | -15.24% | -10.10% | 2.27% | 4.78% | -13.34% | -21.57% | 3.09% | 7.05% | -26.15% | -78.35% | -2.34% | -70.27% | -28.37% | 1.76% | 13.67% | 25.24% | 0.67% | |
senior non-convertible preferred stock accumulated dividends and accretion | -18,775,000 | -18,125,000 | -17,482,000 | -16,761,000 | -5,787,000 | |||||||||||||||||||
net income attributable to common shareholders | 21,422,000 | 51,168,000 | -3,893,000 | 20,235,000 | ||||||||||||||||||||
net income attributable to common shareholders per share: | ||||||||||||||||||||||||
basic | 0.11 | 0.27 | -0.03 | 0.11 | ||||||||||||||||||||
diluted | 0.11 | 0.26 | -0.12 | 0.03 | ||||||||||||||||||||
weighted-average common stock outstanding used in per share amounts: | ||||||||||||||||||||||||
basic | 189,455 | 187,573 | 185,816 | 176,148 | 178,156 | 171,802 | 170,431 | 168,519 | 169,070 | 168,349 | 167,453 | 166,140 | 166,543 | 166,486 | 164,824 | 164,042 | 164,083 | 163,966 | 163,692 | 162,889 | 163,023 | 162,645 | 162,448 | |
diluted | 190,481 | 190,830 | 185,816 | 181,895 | 186,639 | 175,101 | 170,431 | 168,519 | 170,956 | 169,737 | 167,453 | 166,140 | 167,905 | 166,548 | 164,824 | 164,042 | 164,083 | 163,966 | 163,692 | 165,544 | 165,731 | 165,563 | 165,192 | |
other comprehensive loss, net of tax: | ||||||||||||||||||||||||
unrealized loss, net of related tax benefit for the three and nine months ended march 31, 2026, and 2025, of 0.0 million and 0.1 million | ||||||||||||||||||||||||
amount reclassified into earnings, net of related tax benefit for the three months ended march 31, 2026, and 2025, of 0.0 million, and 0.0 million and for the nine months ended march 31, 2026, and 2025, of 0.0 million and 1.3 million. | ||||||||||||||||||||||||
other comprehensive loss | -1,028 | -1,327 | -2,785 | -6 | -257 | |||||||||||||||||||
comprehensive income | 40,197 | 69,293 | 12,868 | 26,022 | 51,909 | -2,577.75 | 6,780 | 15,970 | -47,233 | 6,603 | 22,133 | -104,766 | 1,141 | -135,233 | -45,371 | 3,126 | 38,291 | 90,532 | 580 | |||||
unrealized loss, net of related tax benefit for the three and six months ended december 31, 2025, and 2024, of 0.0 million and 0.1 million | ||||||||||||||||||||||||
amount reclassified into earnings, net of related tax benefit for the three months ended december 31, 2025, and 2024, of 0.0 million and 0.3 million, and for the six months ended december 31, 2025, and 2024, of 0.0 million and 1.3 million. | ||||||||||||||||||||||||
loss before income tax expense | -37,663,000 | -35,020,000 | ||||||||||||||||||||||
net loss attributable to common shareholders | -47,941,000 | |||||||||||||||||||||||
net loss attributable to common shareholders per share: | ||||||||||||||||||||||||
basic | -0.26 | |||||||||||||||||||||||
diluted | -0.26 | |||||||||||||||||||||||
unrealized loss, net of related tax benefit of 0.0 million and 0.0 million | ||||||||||||||||||||||||
amount reclassified into earnings, net of related tax benefit of 0.0 million and 1.0 million | ||||||||||||||||||||||||
comprehensive loss | -30,459 | -47,331 | -33,061 | -38,084 | ||||||||||||||||||||
other comprehensive income net of tax: | ||||||||||||||||||||||||
change in cash flow hedge | -1,327 | -2,785 | ||||||||||||||||||||||
net income per share | ||||||||||||||||||||||||
basic | 0.31 | -0.26 | -0.18 | 0.05 | 0.12 | -0.19 | -0.29 | 0.06 | 0.14 | -0.26 | -0.65 | -0.04 | -0.84 | -0.28 | 0.01 | 0.22 | 0.56 | 0.01 | ||||||
diluted | 0.3 | -0.26 | -0.18 | 0.05 | 0.11 | -0.19 | -0.29 | 0.06 | 0.14 | -0.26 | -0.65 | -0.04 | -0.84 | -0.28 | 0.02 | 0.22 | 0.55 | 0.01 | ||||||
other comprehensive loss net of tax: | ||||||||||||||||||||||||
commission | 152,936,000 | 230,763,000 | 263,225,000 | 117,756,000 | 119,843,000 | 197,258,000 | 230,033,000 | 106,335,000 | 92,024,000 | 222,538,000 | 140,701,000 | 134,651,000 | 162,294,000 | 236,793,000 | 320,974,000 | 106,545,000 | ||||||||
other | 19,739,500 | 25,355,000 | 33,418,000 | 20,186,000 | 22,029,000 | 35,192,000 | 37,554,000 | 15,056,000 | ||||||||||||||||
cost of revenue | 63,562,500 | 84,315,000 | 97,424,000 | 72,511,000 | 65,697,000 | 79,186,000 | 91,477,000 | 65,164,000 | 107,076,000 | 119,459,000 | 148,108,000 | 92,165,000 | 64,110,000 | 71,439,000 | 84,121,000 | 51,045,000 | ||||||||
other income (expense,) net | -12,750 | -12,000 | ||||||||||||||||||||||
gain on cash flow hedge | -1,800.75 | -1,771 | -3,422 | -2,010 | 605 | -2,661 | -381 | 4,400 | 2,129 | 7,589 | 1,775 | -186 | 1,810 | 116 | ||||||||||
other comprehensive income | -2,364 | -1,771 | -3,422 | -2,010 | 605 | -2,661 | -381 | 4,400 | 2,129 | 7,589 | 1,775 | -186 | 1,810 | |||||||||||
other income | -38,000 | -29,500 | -206,000 | -70,000 | 158,000 | |||||||||||||||||||
loss before income tax benefit | -43,850,000 | -56,094,000 | -60,801,000 | -267,000 | ||||||||||||||||||||
income tax benefit | -12,799,000 | -13,610,000 | -15,436,000 | -1,104,000 | ||||||||||||||||||||
production bonus and other | 33,031,750 | 52,575,000 | 54,280,000 | 25,272,000 | 26,155,000 | 30,130,000 | 37,300,000 | 17,624,000 | ||||||||||||||||
general and administrative | 25,267,000 | 21,031,000 | 20,147,000 | 23,392,000 | 18,618,000 | 19,251,000 | 13,043,000 | 12,202,000 | ||||||||||||||||
other comprehensive income, net of tax: | ||||||||||||||||||||||||
loss on cash flow hedge | -6 | -257 | ||||||||||||||||||||||
other expenses | -43,000 | -349,000 | -416,000 | -780,000 | ||||||||||||||||||||
other comprehensive gain net of tax: | ||||||||||||||||||||||||
other comprehensive gain | 116 |
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 | 2020-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||
cash, cash equivalents, and restricted cash | 35,211,000 | 22,201,000 | 14,461,000 | 35,733,000 | 84,795,000 | |||||||||||||||||||
accounts receivable | 234,291,000 | 127,647,000 | 104,485,000 | 151,388,000 | 184,879,000 | 115,795,000 | 99,534,000 | 150,035,000 | 253,083,000 | 142,590,000 | 115,872,000 | 154,565,000 | 211,686,000 | 134,912,000 | 122,978,000 | 129,748,000 | 168,735,000 | 149,399,000 | 96,673,000 | 113,375,000 | 137,839,000 | 146,989,000 | 69,273,000 | 83,634,000 |
commissions receivable-current | 76,836,000 | 253,039,000 | 193,395,000 | 132,077,000 | 75,326,000 | 224,787,000 | 176,760,000 | 119,871,000 | 69,165,000 | 207,279,000 | 160,370,000 | 111,148,000 | 68,531,000 | 219,990,000 | 169,965,000 | 116,277,000 | 77,158,000 | 202,289,000 | 155,482,000 | 89,120,000 | 79,579,000 | 76,265,000 | 56,321,000 | 51,209,000 |
other current assets | 20,900,000 | 21,928,000 | 19,622,000 | 21,844,000 | 15,216,000 | 19,686,000 | 20,144,000 | 20,327,000 | 24,115,000 | 27,100,000 | 16,361,000 | 14,355,000 | 11,504,000 | 13,384,000 | 14,259,000 | 15,751,000 | 13,246,000 | 10,511,000 | 7,917,000 | 4,486,000 | 4,958,000 | 7,383,000 | 7,528,000 | 10,121,000 |
total current assets | 367,238,000 | 424,815,000 | 331,963,000 | 341,042,000 | 360,216,000 | 372,372,000 | 306,882,000 | 332,923,000 | 384,171,000 | 387,818,000 | 341,089,000 | 363,224,000 | 383,769,000 | 404,383,000 | 378,285,000 | 402,773,000 | 458,498,000 | 555,556,000 | 443,690,000 | 493,435,000 | 591,424,000 | 476,544,000 | 480,493,000 | 513,834,000 |
commissions receivable—net | 882,693,000 | 840,739,000 | 786,434,000 | 818,751,000 | 839,757,000 | 812,037,000 | 743,024,000 | 761,446,000 | 763,958,000 | 747,079,000 | 709,277,000 | 729,350,000 | 753,003,000 | 733,337,000 | 704,673,000 | 722,349,000 | 756,777,000 | 684,570,000 | 655,828,000 | 502,582,000 | 461,752,000 | |||
property and equipment—net | 13,247,000 | 14,668,000 | 14,377,000 | 14,577,000 | 15,411,000 | 16,257,000 | 18,191,000 | 18,973,000 | 22,536,000 | 23,389,000 | 24,840,000 | 27,452,000 | 31,601,000 | 34,786,000 | 38,178,000 | 41,804,000 | 45,558,000 | 42,676,000 | 38,525,000 | 29,510,000 | 23,311,000 | 24,512,000 | 24,535,000 | 22,150,000 |
software—net | 16,953,000 | 16,209,000 | 15,782,000 | 15,060,000 | 14,425,000 | 14,127,000 | 14,224,000 | 13,978,000 | 13,952,000 | 14,428,000 | 14,677,000 | 14,740,000 | 16,127,000 | 16,099,000 | 16,351,000 | 16,301,000 | 15,558,000 | 15,009,000 | 14,264,000 | 12,611,000 | 11,513,000 | 10,085,000 | 9,339,000 | 8,399,000 |
operating lease right-of-use assets | 21,566,000 | 22,603,000 | 23,615,000 | 24,635,000 | 24,799,000 | 22,002,000 | 22,591,000 | 23,437,000 | 19,341,000 | 22,035,000 | 22,779,000 | 23,563,000 | 26,312,000 | 27,285,000 | 28,265,000 | 28,016,000 | 29,018,000 | 30,571,000 | 30,547,000 | 31,414,000 | 30,381,000 | 29,182,000 | 30,142,000 | |
intangible assets—net | 1,120,000 | 1,404,000 | 1,689,000 | 1,973,000 | 7,098,000 | 8,130,000 | 9,162,000 | 10,194,000 | 7,926,000 | 8,684,000 | 9,442,000 | 10,200,000 | 27,019,000 | 28,411,000 | 29,802,000 | 31,255,000 | 36,022,000 | 37,727,000 | 39,432,000 | 40,670,000 | 41,438,000 | 18,015,000 | 18,820,000 | 19,673,000 |
goodwill | 29,438,000 | 29,438,000 | 29,438,000 | 29,438,000 | 29,438,000 | 29,438,000 | 29,438,000 | 29,438,000 | 29,136,000 | 29,136,000 | 29,136,000 | 29,136,000 | 29,136,000 | 29,136,000 | 29,136,000 | 29,136,000 | 73,732,000 | 73,732,000 | 73,732,000 | 68,019,000 | 49,955,000 | 46,456,000 | 46,456,000 | 46,577,000 |
other assets | 2,455,000 | 2,383,000 | 3,678,000 | 3,880,000 | 4,689,000 | 4,804,000 | 3,359,000 | 3,519,000 | 4,119,000 | 3,350,000 | 18,904,000 | 21,586,000 | 20,989,000 | 24,476,000 | 24,624,000 | 18,418,000 | 15,790,000 | 6,046,000 | 1,362,000 | 1,436,000 | 1,522,000 | 1,427,000 | 1,438,000 | 1,408,000 |
total assets | 1,334,710,000 | 1,352,259,000 | 1,206,976,000 | 1,249,356,000 | 1,295,833,000 | 1,279,167,000 | 1,146,871,000 | 1,193,908,000 | 1,245,139,000 | 1,235,919,000 | 1,170,144,000 | 1,219,251,000 | 1,287,956,000 | 1,297,913,000 | 1,249,314,000 | 1,290,052,000 | 1,435,314,000 | 1,444,833,000 | 1,389,742,000 | 1,433,872,000 | 1,434,114,000 | 1,262,049,000 | 1,113,805,000 | 1,073,793,000 |
liabilities, preferred stock, and shareholders’ equity | ||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||
accounts payable | 103,205,000 | 80,433,000 | 34,567,000 | 59,205,000 | 77,713,000 | 87,165,000 | 51,108,000 | 36,587,000 | 61,168,000 | 57,392,000 | 31,964,000 | 27,577,000 | 31,608,000 | 27,356,000 | 20,557,000 | 24,766,000 | 27,445,000 | 47,579,000 | 28,495,000 | 34,079,000 | 35,467,000 | 32,420,000 | 10,184,000 | 22,891,000 |
accrued expenses | 24,092,000 | 57,477,000 | 50,001,000 | 13,856,000 | 17,481,000 | 12,617,000 | 15,409,000 | 16,904,000 | 21,058,000 | 16,698,000 | 18,284,000 | 16,993,000 | 23,162,000 | 21,859,000 | 17,093,000 | 26,002,000 | 35,593,000 | 22,904,000 | 22,836,000 | 20,676,000 | 23,090,000 | 15,535,000 | 14,667,000 | 14,936,000 |
accrued compensation and benefits | 68,646,000 | 62,209,000 | 49,816,000 | 58,788,000 | 59,257,000 | 55,666,000 | 44,735,000 | 57,594,000 | 57,483,000 | 48,680,000 | 37,953,000 | 49,966,000 | 49,087,000 | 46,065,000 | 38,723,000 | 42,150,000 | 46,229,000 | 43,384,000 | 43,648,000 | 40,909,000 | 41,693,000 | 35,067,000 | 24,530,000 | 22,228,000 |
operating lease liabilities—current | 4,665,000 | 4,887,000 | 4,886,000 | 4,820,000 | 4,847,000 | 4,981,000 | 4,764,000 | 4,709,000 | 4,663,000 | 5,133,000 | 4,980,000 | 5,175,000 | 5,958,000 | 6,349,000 | 6,245,000 | 5,261,000 | 5,181,000 | 5,251,000 | 5,355,000 | 5,289,000 | 5,130,000 | 5,093,000 | 4,685,000 | |
current portion of long-term debt | 22,457,000 | 20,104,000 | 68,337,000 | 68,523,000 | 28,991,000 | 27,577,000 | 43,290,000 | 45,854,000 | 37,717,000 | 42,766,000 | 33,883,000 | 33,883,000 | 25,412,000 | 21,400,000 | 17,387,000 | 7,169,000 | 7,169,000 | 7,169,000 | 3,540,000 | |||||
other current liabilities | 8,035,000 | 7,829,000 | 6,152,000 | 7,020,000 | 4,469,000 | 5,440,000 | 4,487,000 | 4,873,000 | 4,227,000 | 4,211,000 | 3,925,000 | 1,972,000 | 1,580,000 | 2,374,000 | 3,403,000 | 8,165,000 | 2,079,000 | 9,120,000 | 24,618,000 | 7,864,000 | 9,869,000 | 20,938,000 | 22,406,000 | 4,944,000 |
total current liabilities | 231,100,000 | 234,776,000 | 215,730,000 | 212,910,000 | 193,703,000 | 194,400,000 | 166,745,000 | 174,587,000 | 189,971,000 | 183,972,000 | 136,746,000 | 137,257,000 | 146,524,000 | 164,155,000 | 145,255,000 | 113,513,000 | 123,696,000 | 135,407,000 | 128,492,000 | 108,817,000 | 115,249,000 | 141,019,000 | 108,043,000 | 95,811,000 |
long-term debt, net—less current portion | 353,326,000 | 385,692,000 | 324,812,000 | 316,589,000 | 362,493,000 | 684,284,000 | 637,155,000 | 637,480,000 | 648,331,000 | 650,772,000 | 661,185,000 | 664,625,000 | 667,306,000 | 670,119,000 | 672,872,000 | 698,423,000 | 699,386,000 | 700,350,000 | ||||||
deferred income taxes | 45,211,000 | 42,091,000 | 28,703,000 | 37,872,000 | 39,980,000 | 31,868,000 | 46,018,000 | 37,478,000 | 35,057,000 | 36,668,000 | 26,041,000 | 39,581,000 | 49,134,000 | 46,896,000 | 37,667,000 | 50,080,000 | 76,806,000 | 76,942,000 | 125,181,000 | 140,988,000 | 138,870,000 | 131,121,000 | 104,547,000 | 105,844,000 |
operating lease liabilities | 22,678,000 | 23,575,000 | 24,812,000 | 25,982,000 | 26,183,000 | 23,539,000 | 24,560,000 | 25,685,000 | 22,326,000 | 25,245,000 | 26,590,000 | 27,892,000 | 30,329,000 | 31,749,000 | 33,058,000 | 33,946,000 | 35,301,000 | 36,951,000 | 37,186,000 | 38,392,000 | 37,716,000 | 36,958,000 | 37,600,000 | |
other liabilities | 18,904,000 | 46,482,000 | 65,993,000 | 80,485,000 | 115,649,000 | 19,074,000 | 2,954,000 | 1,877,000 | 2,649,000 | 2,745,000 | 2,844,000 | 2,926,000 | 3,244,000 | 3,229,000 | 3,764,000 | 2,985,000 | 3,533,000 | 2,779,000 | 6,446,000 | 11,743,000 | 11,149,000 | 5,480,000 | 6,066,000 | 14,635,000 |
total liabilities | 671,219,000 | 732,616,000 | 660,050,000 | 673,838,000 | 738,008,000 | 953,165,000 | 877,432,000 | 877,107,000 | 898,334,000 | 899,402,000 | 853,406,000 | 872,281,000 | 896,537,000 | 916,148,000 | 892,616,000 | 898,947,000 | 938,722,000 | 952,429,000 | 755,957,000 | 758,983,000 | 763,599,000 | 627,914,000 | 568,831,000 | 528,104,000 |
commitments and contingencies | ||||||||||||||||||||||||
contract liabilities | 1,837,000 | 1,971,000 | 698,000 | 945,000 | 954,000 | 2,952,000 | 8,066,000 | 3,655,000 | 9,092,000 | 5,757,000 | 1,691,000 | 9,717,000 | 38,752,000 | 41,847,000 | ||||||||||
cash and, cash equivalents, and restricted cash | 12,104,000 | |||||||||||||||||||||||
liabilities and shareholders’ equity | ||||||||||||||||||||||||
shareholders’ equity: | ||||||||||||||||||||||||
common stock | 1,721,000 | 1,715,000 | 1,694,000 | 1,692,000 | 1,690,000 | 1,677,000 | 1,669,000 | 1,667,000 | 1,665,000 | 1,665,000 | 1,644,000 | 1,644,000 | 1,640,000 | 1,639,000 | 1,635,000 | 1,634,000 | 1,628,000 | 1,625,000 | 1,622,000 | |||||
additional paid-in capital | 585,360,000 | 580,712,000 | 580,764,000 | 577,389,000 | 573,883,000 | 570,087,000 | 567,266,000 | 564,484,000 | 561,435,000 | 558,501,000 | 554,845,000 | 554,045,000 | 551,002,000 | 549,034,000 | 544,771,000 | 543,524,000 | 545,441,000 | 546,815,000 | 548,113,000 | |||||
accumulated deficit | -261,079,000 | -314,315,000 | -269,769,000 | -238,752,000 | -247,303,000 | -266,695,000 | -235,644,000 | -187,806,000 | -197,070,000 | -219,584,000 | -1,955,000 | |||||||||||||
accumulated other comprehensive income | 1,327,000 | 4,112,000 | 6,476,000 | 8,247,000 | 11,669,000 | 13,679,000 | 13,074,000 | 15,735,000 | 16,116,000 | 11,716,000 | 9,587,000 | 1,998,000 | 223,000 | 229,000 | 415,000 | |||||||||
total shareholders’ equity | 326,002,000 | 269,439,000 | 316,801,000 | 346,805,000 | 336,517,000 | 316,738,000 | 346,970,000 | 391,419,000 | 381,765,000 | 356,698,000 | 391,105,000 | 496,592,000 | 492,404,000 | 633,785,000 | 674,889,000 | 670,515,000 | 634,135,000 | 544,974,000 | 545,689,000 | |||||
total liabilities and shareholders’ equity | 1,279,167,000 | 1,146,871,000 | 1,193,908,000 | 1,245,139,000 | 1,235,919,000 | 1,170,144,000 | 1,219,251,000 | 1,287,956,000 | 1,297,913,000 | 1,249,314,000 | 1,290,052,000 | 1,435,314,000 | 1,444,833,000 | 1,389,742,000 | 1,433,872,000 | 1,434,114,000 | 1,262,049,000 | 1,113,805,000 | ||||||
cash and cash equivalents | 10,444,000 | 42,690,000 | 37,808,000 | 10,849,000 | 48,486,000 | 83,156,000 | 92,048,000 | 36,097,000 | 71,083,000 | 140,997,000 | 199,359,000 | 193,357,000 | 183,618,000 | 286,454,000 | 369,048,000 | 209,739,000 | 305,389,000 | 321,065,000 | ||||||
retained earnings | -177,100,000 | -68,684,000 | -62,236,000 | 82,889,000 | 128,254,000 | 124,942,000 | 88,461,000 | |||||||||||||||||
commissions receivable | 761,138,000 | 683,516,000 | 748,190,000 | |||||||||||||||||||||
long-term debt, less current portion | 458,652,000 | |||||||||||||||||||||||
restricted cash | 36,168,000 | 41,982,000 | 47,805,000 | |||||||||||||||||||||
earnout liability | 31,966,000 | 31,571,000 | 30,812,000 | |||||||||||||||||||||
debt | 459,043,000 | 460,615,000 | 313,336,000 | 312,575,000 | 311,814,000 | |||||||||||||||||||
accumulated other comprehensive loss | -1,395,000 | -1,511,000 | -1,254,000 | |||||||||||||||||||||
liabilities, temporary equity, and shareholders’ equity | ||||||||||||||||||||||||
non-recourse debt—current | ||||||||||||||||||||||||
non-recourse debt—net | ||||||||||||||||||||||||
temporary equity: | ||||||||||||||||||||||||
series a redeemable convertible preferred stock, 0.01 par value—no shares issued or outstanding as of june 30, 2020; 1,137,235 shares authorized, 1,137,235 shares issued, and 847,776 shares outstanding as of june 30, 2019 | ||||||||||||||||||||||||
series b convertible preferred stock, 0.01 par value—no shares issued or outstanding as of june 30, 2020; 821,690 shares authorized, 821,690 issued, and 609,774 shares outstanding as of june 30, 2019, respectively | ||||||||||||||||||||||||
series c convertible preferred stock, 0.01 par value—no shares issued or outstanding as of june 30, 2020; 69,925 shares authorized, 69,925 shares issued, and 51,369 shares outstanding as of june 30, 2019 | ||||||||||||||||||||||||
series d convertible preferred stock, 0.01 par value—no shares issued, and outstanding as of june 30, 2020; 4,000,000 shares authorized, issued, and outstanding as of june 30, 2019 | ||||||||||||||||||||||||
total temporary equity | ||||||||||||||||||||||||
treasury stock | ||||||||||||||||||||||||
retained earnings / | -2,792,000 | |||||||||||||||||||||||
total liabilities, temporary equity, and shareholders’ equity | 1,073,793,000 |
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 | 2020-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||
net income | 40,197,000 | 12,868,000 | 26,022,000 | -106,895,000 | -6,448,000 | -138,796,000 | -45,365,000 | 3,312,000 | 36,481,000 | 90,416,000 | 837,000 | ||||||||||||
adjustments to reconcile net income to net cash, cash equivalents, and restricted cash from operating activities: | |||||||||||||||||||||||
depreciation and amortization | 4,385,000 | 4,322,000 | 4,300,000 | 4,876,000 | 4,925,000 | 5,060,000 | 5,599,000 | 6,407,000 | 6,704,000 | 5,898,000 | 5,989,000 | 6,794,000 | 7,097,000 | 7,188,000 | 6,802,000 | 6,767,000 | 6,679,000 | 6,175,000 | 5,103,000 | 4,882,000 | 4,323,000 | 3,590,000 | 3,347,000 |
loss on disposal of property, equipment, and software | 80,000 | 3,000 | 89,000 | 68,000 | 523,000 | 4,000 | 0 | 9,000 | 364,000 | 14,000 | 51,000 | 325,000 | 717,000 | 386,000 | 5,000 | 350,000 | 425,000 | 99,000 | 80,000 | 82,000 | |||
impairment of equity-method investment | 0 | ||||||||||||||||||||||
loss on extinguishment of debt | |||||||||||||||||||||||
share-based compensation expense | 3,678,000 | 3,475,000 | 4,327,000 | 4,852,000 | 4,960,000 | 4,699,000 | 3,846,000 | 3,304,000 | 3,515,000 | 3,822,000 | 3,175,000 | 2,785,000 | 2,959,000 | 2,936,000 | 2,630,000 | 800,000 | 2,143,000 | 1,894,000 | 2,215,000 | 1,476,000 | 1,430,000 | 1,335,000 | 924,000 |
deferred income taxes | 3,120,000 | 13,388,000 | -9,168,000 | -2,575,000 | 8,578,000 | -13,680,000 | 9,526,000 | 3,314,000 | -969,000 | 11,867,000 | -13,049,000 | -9,760,000 | 3,156,000 | 9,359,000 | -13,931,000 | -27,093,000 | -2,683,000 | -47,133,000 | -15,807,000 | 2,179,000 | 7,154,000 | 26,535,000 | -1,214,000 |
amortization of debt issuance costs and debt discount | 897,000 | 1,262,000 | 1,184,000 | 1,367,000 | 1,501,000 | 1,315,000 | 1,064,000 | 1,279,000 | 1,507,000 | 1,744,000 | 1,612,000 | 2,426,000 | 2,331,000 | 2,307,000 | 1,612,000 | 1,244,000 | 1,243,000 | 2,112,000 | 862,000 | 862,000 | 838,000 | 822,000 | 822,000 |
write-off of debt issuance costs | 0 | 0 | 0 | 0 | 0 | 0 | 710,000 | 0 | |||||||||||||||
accrued interest payable in kind | 712,000 | 3,628,000 | 4,384,000 | 5,289,000 | 5,254,000 | 5,303,000 | 5,398,000 | 3,622,000 | 3,565,000 | 3,530,000 | 3,613,000 | 1,307,000 | |||||||||||
change in fair value of warrants | -27,489,000 | -19,296,000 | -15,036,000 | -34,181,000 | |||||||||||||||||||
non-cash lease expense | 1,037,000 | 1,012,000 | 1,021,000 | 1,073,000 | 1,003,000 | 943,000 | 903,000 | 404,000 | 417,000 | 744,000 | 784,000 | 1,070,000 | 1,033,000 | 979,000 | 1,103,000 | 1,002,000 | 1,025,000 | 1,046,000 | 994,000 | 954,000 | 982,000 | 976,000 | 911,000 |
bad debt expense | 0 | 0 | |||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||
accounts receivable | -106,644,000 | -23,161,000 | 46,902,000 | 33,492,000 | -69,085,000 | -20,463,000 | 50,501,000 | 103,722,000 | -110,494,000 | -26,718,000 | 38,693,000 | 37,921,000 | -76,774,000 | -20,734,000 | 34,770,000 | 37,054,000 | -19,374,000 | -60,765,000 | 17,336,000 | 25,078,000 | 10,450,000 | -77,716,000 | 14,361,000 |
commissions receivable | 134,248,000 | -113,949,000 | -29,001,000 | -35,745,000 | 121,742,000 | -117,041,000 | -38,466,000 | -48,194,000 | 121,235,000 | -84,712,000 | -29,148,000 | -18,964,000 | 131,793,000 | -78,689,000 | -36,012,000 | -330,000 | 47,509,000 | 17,867,000 | -57,775,000 | -81,748,000 | -32,056,000 | -173,190,000 | -45,942,000 |
other assets | 1,035,000 | -2,145,000 | 2,371,000 | -5,939,000 | 4,459,000 | -1,286,000 | -3,516,000 | 653,000 | -545,000 | -48,000 | -2,027,000 | -2,997,000 | 1,588,000 | 307,000 | 1,271,000 | -2,640,000 | -2,720,000 | -2,598,000 | -2,957,000 | 499,000 | 2,443,000 | 116,000 | 1,790,000 |
accounts payable and accrued expenses | -10,045,000 | 52,233,000 | 11,395,000 | -21,937,000 | -5,048,000 | 33,450,000 | 12,761,000 | -28,726,000 | 6,867,000 | 23,949,000 | 5,257,000 | -10,089,000 | 5,490,000 | 11,446,000 | -10,496,000 | -12,560,000 | -7,039,000 | 22,077,000 | -6,942,000 | -6,495,000 | 10,531,000 | 24,410,000 | -8,718,000 |
operating lease liabilities | -1,118,000 | -1,236,000 | -1,105,000 | -1,137,000 | -1,289,000 | -1,158,000 | -1,127,000 | -1,095,000 | -1,113,000 | -1,191,000 | -1,498,000 | -1,312,000 | -1,871,000 | -1,204,000 | -1,256,000 | -1,275,000 | -1,192,000 | -1,409,000 | -1,267,000 | -1,151,000 | -1,386,000 | -250,000 | -995,000 |
other liabilities | 4,815,000 | 13,854,000 | -8,354,000 | 503,000 | 2,707,000 | 9,820,000 | -18,512,000 | 4,167,000 | 3,205,000 | 14,287,000 | -6,039,000 | 12,161,000 | -26,871,000 | 11,523,000 | 6,479,000 | 1,514,000 | 1,850,000 | -19,141,000 | 16,178,000 | -4,769,000 | -1,993,000 | 8,680,000 | 23,691,000 |
net cash from operating activities | 56,775,000 | 52,000 | -21,623,000 | -37,482,000 | 71,120,000 | -28,694,000 | -16,610,000 | 19,995,000 | 44,480,000 | -25,568,000 | -23,671,000 | -6,542,000 | 62,739,000 | -28,404,000 | -47,170,000 | -53,952,000 | 21,379,000 | -218,666,000 | -87,075,000 | -54,495,000 | 42,200,000 | -93,802,000 | -9,345,000 |
capital expenditures | -947,000 | -1,088,000 | -1,058,000 | -501,000 | -949,000 | -299,000 | -442,000 | -268,000 | -1,052,000 | -1,446,000 | -616,000 | -391,000 | -458,000 | -300,000 | -298,000 | -283,000 | -6,611,000 | -10,080,000 | -7,824,000 | -8,387,000 | -752,000 | -3,017,000 | -2,751,000 |
free cash flows | 55,828,000 | -1,036,000 | -22,681,000 | -37,983,000 | 70,171,000 | -28,993,000 | -17,052,000 | 19,727,000 | 43,428,000 | -27,014,000 | -24,287,000 | -6,933,000 | 62,281,000 | -28,704,000 | -47,468,000 | -54,235,000 | 14,768,000 | -228,746,000 | -94,899,000 | -62,882,000 | 41,448,000 | -96,819,000 | -12,096,000 |
cash flows from investing activities: | |||||||||||||||||||||||
purchases of property and equipment | -947,000 | -1,088,000 | -1,058,000 | -501,000 | -949,000 | -299,000 | -442,000 | -268,000 | -1,052,000 | -1,446,000 | -616,000 | -391,000 | -458,000 | -300,000 | -298,000 | -283,000 | -6,611,000 | -10,080,000 | -7,824,000 | -8,387,000 | -752,000 | -3,017,000 | -2,751,000 |
purchases of software and capitalized software development costs | -3,005,000 | -2,559,000 | -2,926,000 | -2,610,000 | -2,408,000 | -1,973,000 | -2,132,000 | -2,219,000 | -2,182,000 | -2,101,000 | -1,782,000 | -1,874,000 | -1,934,000 | -1,783,000 | -2,087,000 | -2,281,000 | -2,339,000 | -2,215,000 | -3,016,000 | -2,274,000 | -2,358,000 | -1,864,000 | -1,585,000 |
net cash from investing activities | -3,952,000 | -3,647,000 | -3,984,000 | -3,111,000 | -3,357,000 | -2,272,000 | -2,574,000 | -5,920,000 | -3,234,000 | -3,547,000 | -2,145,000 | -2,265,000 | -2,392,000 | -2,083,000 | -2,385,000 | -2,564,000 | -8,950,000 | -13,295,000 | -17,767,000 | -27,810,000 | -27,110,000 | -4,881,000 | -4,215,000 |
cash flows from financing activities: | |||||||||||||||||||||||
proceeds from revolving credit facility | 13,000,000 | 177,000,000 | 80,000,000 | 0 | 82,000,000 | 0 | |||||||||||||||||
payments on revolving credit facility | -51,000,000 | -154,000,000 | -65,000,000 | 0 | -140,000,000 | 0 | |||||||||||||||||
net proceeds from term loan | |||||||||||||||||||||||
payments on term loans | -304,354,000 | -6,073,000 | -3,573,000 | -3,572,000 | -261,429,000 | -114,744,000 | -8,471,000 | -8,471,000 | -13,470,000 | -8,471,000 | -8,471,000 | 0 | -4,458,000 | -4,458,000 | -8,917,000 | -1,180,000 | 0 | ||||||
proceeds on abs notes | 0 | 0 | |||||||||||||||||||||
payments on abs notes | -4,962,000 | -5,511,000 | -4,543,000 | -4,854,000 | -5,451,000 | ||||||||||||||||||
payments on other debt | -137,000 | -131,000 | -112,000 | -110,000 | -88,000 | -84,000 | -30,000 | -37,000 | -37,000 | -38,000 | -37,000 | -35,000 | -40,000 | -39,000 | -44,000 | -54,000 | -37,000 | -47,000 | -46,000 | -62,000 | -81,000 | -40,000 | -68,000 |
proceeds from common stock options exercised and employee stock purchase plan | -14,000 | 74,000 | 0 | 38,000 | 73,000 | 0 | 109,000 | -1,000 | 1,079,000 | 0 | 908,000 | 77,000 | 2,194,000 | 109,000 | |||||||||
proceeds from issuance of senior non-convertible preferred stock | 0 | ||||||||||||||||||||||
senior non-convertible preferred stock issuance costs | 0 | ||||||||||||||||||||||
payments of tax withholdings related to net share settlement of equity awards | -28,000 | -51,000 | -2,460,000 | -13,000 | -1,059,000 | -45,000 | -3,915,000 | 0 | -15,000 | -13,000 | -346,000 | 0 | -7,000 | -1,000 | -32,000 | 0 | -4,000 | -2,000 | -142,000 | -336,000 | -4,706,000 | -2,811,000 | -2,509,000 |
payments of debt issuance costs | -7,658,000 | 0 | -72,000 | 0 | 0 | -1,795,000 | -684,000 | -758,000 | 0 | 0 | 0 | -10,110,000 | 0 | 0 | 0 | ||||||||
net cash from financing activities | -39,905,000 | 11,234,000 | 4,240,000 | -8,563,000 | -13,062,000 | -9,193,000 | -14,287,000 | -8,522,000 | -8,854,000 | -85,000 | -4,396,000 | -4,499,000 | -20,359,000 | -1,846,000 | -6,427,000 | 241,700,000 | 2,006,000 | -289,000 | 108,050,000 | -2,781,000 | -7,938,000 | ||
net increase in cash, cash equivalents and restricted cash | |||||||||||||||||||||||
cash, cash equivalents and restricted cash —beginning of period | 0 | 0 | 37,066,000 | 0 | 0 | ||||||||||||||||||
cash, cash equivalents and restricted cash —end of period | 12,918,000 | 7,639,000 | 15,699,000 | -49,156,000 | 72,589,000 | ||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | 7,639,000 | -21,367,000 | |||||||||||||||||||||
net loss | -30,459,000 | -44,546,000 | -31,017,000 | 8,551,000 | 19,392,000 | -31,051,000 | 9,264,000 | 22,514,000 | -42,484,000 | ||||||||||||||
adjustments to reconcile net loss to net cash, cash equivalents, and restricted cash from operating activities: | |||||||||||||||||||||||
impairment of long-lived assets | |||||||||||||||||||||||
proceeds from sales of property and equipment | 0 | 0 | 0 | 253,000 | |||||||||||||||||||
acquisition of business | 0 | 0 | 0 | -6,927,000 | -17,149,000 | -24,000,000 | 0 | 121,000 | |||||||||||||||
payment of acquisition holdback | -50,000 | 0 | 0 | -2,335,000 | 0 | ||||||||||||||||||
change in fair value of warrant liabilities | |||||||||||||||||||||||
net cash provided (used in) financing activities | |||||||||||||||||||||||
adjustments to reconcile net loss to net cash and cash equivalents from operating activities: | |||||||||||||||||||||||
net decrease in cash and cash equivalents | -32,246,000 | 4,882,000 | 26,959,000 | -37,637,000 | -34,670,000 | -8,892,000 | 55,951,000 | -34,986,000 | -69,914,000 | ||||||||||||||
cash and cash equivalents—beginning of period | 42,690,000 | 0 | 0 | 83,156,000 | 0 | 0 | 140,997,000 | ||||||||||||||||
cash and cash equivalents—end of period | 10,444,000 | 26,959,000 | -37,637,000 | 48,486,000 | 55,951,000 | -34,986,000 | 71,083,000 | ||||||||||||||||
goodwill impairment | |||||||||||||||||||||||
investment in equity securities | 0 | 0 | |||||||||||||||||||||
net proceeds from term loans | 0 | ||||||||||||||||||||||
cash and cash equivalents—beginning of year | |||||||||||||||||||||||
cash and cash equivalents—end of year | |||||||||||||||||||||||
adjustments to reconcile net income to net cash and cash equivalents from operating activities: | |||||||||||||||||||||||
fair value adjustments to contingent earnout obligations | 1,000 | 334,000 | 394,000 | 759,000 | |||||||||||||||||||
payments of costs incurred in connection with private placement | 0 | 0 | 0 | -1,771,000 | |||||||||||||||||||
payments of costs incurred in connection with initial public offering | 0 | 0 | -12,000 | -3,899,000 | |||||||||||||||||||
payment of contingent earnout liability | 0 | ||||||||||||||||||||||
cash, cash equivalents, and restricted cash—beginning of year | |||||||||||||||||||||||
cash, cash equivalents, and restricted cash—end of year | |||||||||||||||||||||||
proceeds from term loans | |||||||||||||||||||||||
proceeds from ddtl facility | 0 | ||||||||||||||||||||||
payments on ddtl facility | -612,000 | ||||||||||||||||||||||
proceeds from other debt | |||||||||||||||||||||||
cash dividends paid | |||||||||||||||||||||||
issuance of preferred stock | |||||||||||||||||||||||
proceeds from initial public offering, net of underwriters’ discounts and commissions | |||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -82,594,000 | 123,140,000 | -101,464,000 | -21,498,000 | |||||||||||||||||||
net increase in cash and cash equivalents | |||||||||||||||||||||||
proceeds from revolving line of credit | |||||||||||||||||||||||
payments on revolving line of credit | |||||||||||||||||||||||
net proceeds from senior secured delayed draw term loan facility | |||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | 9,739,000 | -102,836,000 | |||||||||||||||||||||
cash, cash equivalents, and restricted cash—beginning of period | 0 | 286,454,000 | 1,000 | 0 | 368,869,000 | ||||||||||||||||||
cash, cash equivalents, and restricted cash—end of period | 9,739,000 | 183,618,000 | 123,141,000 | -101,464,000 | 347,371,000 | ||||||||||||||||||
purchase of treasury stock | |||||||||||||||||||||||
proceeds from common stock option exercises | 82,000 | 309,000 | |||||||||||||||||||||
stock compensation expense | |||||||||||||||||||||||
acquisition of business, net of cash acquired | |||||||||||||||||||||||
payments on term loan | |||||||||||||||||||||||
proceeds from non-recourse debt | |||||||||||||||||||||||
debt issuance costs |
