Quarterly report [Sections 13 or 15(d)]

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash flows from operating activities:    
Net loss $ (8,350) $ (8,933)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 1,855 1,536
Amortization expense 2,519 2,762
Amortization of debt issuance costs 144 153
Lease incentives 1,025 0
Loss on disposal of businesses 0 673
Non-cash operating lease expense 2,833 2,075
Equity-based compensation 2,059 1,956
Changes in operating assets and liabilities:    
Accounts receivable, net (5,289) 688
Inventory 1,572 (4,898)
Prepaid expenses and other current assets 2,279 2,118
Accounts payable (2,699) (4,058)
Income taxes payable (388) 10
Accrued liabilities 143 (1,058)
Sales returns reserve 2,042 (2,073)
Deferred revenue 941 3,470
Lease liabilities (2,561) (2,108)
Net cash used in operating activities (1,875) (7,687)
Cash flows from investing activities:    
Purchases of intangible assets 0 (1)
Purchases of property and equipment (3,436) (754)
Net cash used in investing activities (3,436) (755)
Cash flows from financing activities:    
Proceeds from line of credit, net of issuance costs 21,500 16,500
Repayment of line of credit (11,300) (6,000)
Repayment of debt (2,100) (450)
Taxes paid related to net share settlement of equity awards (248) (88)
Repurchase of shares (257) (1,063)
Net cash provided by financing activities 7,595 8,899
Effect of exchange rate changes on cash, cash equivalents and restricted cash 108 (590)
Net increase (decrease) in cash, cash equivalents and restricted cash 2,392 (133)
Cash, cash equivalents and restricted cash at beginning of period 26,479 24,029
Cash, cash equivalents and restricted cash at end of period 28,871 23,896
Reconciliation of cash, cash equivalents and restricted cash:    
Cash and cash equivalents 26,679 21,939
Restricted cash, included in prepaid expenses and other current assets 472 295
Restricted cash, included in other assets 1,720 1,662
Total cash, cash equivalents and restricted cash $ 28,871 $ 23,896