v3.25.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities:    
Net loss $ (28,687) $ (19,393)
Adjustments:    
Depreciation and amortization 45,440 45,259
Amortization of loan costs 164 151
Stock-based compensation expense 18,113 18,722
Change in fair value of warrant liabilities (856) (2,596)
Change in fair value of contingent consideration 85 (950)
Asset impairments and write-downs 9,228 2,219
Deferred income tax expense (benefit) (1,593) 12,217
Other 980 570
Changes in operating assets and liabilities    
Receivables, net 3,687 (4,930)
Prepaid expenses and other current assets 1,269 (1,461)
Income tax receivable 1,283 (744)
Accounts payable & accrued liabilities 651 1,427
Other (4,024) 1,233
Net cash provided by operating activities 45,740 51,724
Cash flows from investing activities:    
Payment for business combination (3,400) 0
Purchase of property and equipment (3,980) (6,335)
Additions to internal-use software (18,624) (21,742)
Purchase of intangible assets 0 (4,393)
Other (290) 164
Net cash used in investing activities (26,294) (32,306)
Cash flows from financing activities:    
Proceeds from stock option exercises 287 3,125
Repurchases of treasury stock (31,200) (15,452)
Payments for minimum guarantee obligations (8,295) (4,817)
Payments for tax withholding of stock-based compensation (2,705) (3,040)
Net cash used in financing activities (41,913) (20,184)
Foreign currency translation (638) (345)
Net change in cash, cash equivalents, and restricted cash (23,105) (1,111)
Cash and cash equivalents at beginning of period 132,889 134,000
Cash, cash equivalents, and restricted cash at end of period 109,784 132,889
Supplemental cash flow disclosures:    
Interest paid 165 189
Income taxes paid, net of (refunds) 1,638 6,111
Non-cash investing and financing activities:    
Capitalization of stock-based compensation 1,308 1,800
Additions to intangible assets related to licensing agreements 7,943 46,579
Lease modifications 2,769 1,643
Right-of-use assets acquired under operating leases 1,007 0
Contingent and deferred consideration related to business combination $ 3,355 $ 0

Source