Quarterly report [Sections 13 or 15(d)]

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash flows from operating activities:    
Net loss $ (16,935) $ (16,633)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation expense 6,139 4,720
Amortization expense 7,128 8,303
Amortization of debt issuance costs 425 451
Lease incentives 3,309 0
Loss on disposal of businesses 600 673
Non-cash operating lease expense 9,356 6,524
Equity-based compensation 5,797 5,987
Deferred income taxes, net 0 16
Changes in operating assets and liabilities:    
Accounts receivable, net 107 (1,803)
Inventory 1,297 (16,725)
Prepaid expenses and other current assets 1,071 (397)
Accounts payable 7,421 2,276
Income taxes payable (1,656) (1,625)
Accrued liabilities (1,036) 7,839
Sales returns reserve (566) (1,199)
Deferred revenue 434 1,083
Lease liabilities (8,143) (5,828)
Net cash provided by (used in) operating activities 14,748 (6,338)
Cash flows from investing activities:    
Purchases of intangible assets 0 (5)
Purchases of property and equipment (12,340) (7,689)
Net cash used in investing activities (12,340) (7,694)
Cash flows from financing activities:    
Proceeds from line of credit, net of issuance costs 29,800 34,500
Repayment of line of credit (26,300) (13,000)
Repayment of debt (4,200) (3,300)
Taxes paid related to net share settlement of equity awards (763) (786)
Proceeds from issuances under equity-based compensation plans 126 93
Repurchase of shares (1,975) (1,272)
Net cash (used in) provided by financing activities (3,312) 16,235
Effect of exchange rate changes on cash, cash equivalents and restricted cash 754 (674)
Net (decrease) increase in cash, cash equivalents and restricted cash (150) 1,529
Cash, cash equivalents and restricted cash at beginning of period 26,479 24,029
Cash, cash equivalents and restricted cash at end of period 26,329 25,558
Reconciliation of cash, cash equivalents and restricted cash:    
Cash and cash equivalents 23,426 23,077
Restricted cash, included in prepaid expenses and other current assets 717 538
Restricted cash, included in other assets 2,186 1,943
Total cash, cash equivalents and restricted cash $ 26,329 $ 25,558