v3.26.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (LLC) - USD ($)
$ in Thousands
6 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash Flows from Operating Activities    
Net income $ 15,465 $ 13,768
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 32,251 34,899
Amortization / write off of discounts and deferred financing costs 11,010 1,331
Deferred taxes 847 (4,592)
Provision (recovery) for credit losses 479 (372)
Provision for slowing-moving and excess inventory 2,428 353
Equity-based compensation 2,187 905
Reduction in carrying amount of ROU asset, operating leases 4,319 3,875
Changes in assets and liabilities:    
Accounts receivable (91,526) (31,352)
Inventory (45,331) (7,869)
Prepaid and other assets (4,254) (8,040)
Accounts payable 10,599 13,250
Accrued expenses 26,591 7,956
Deferred revenue 44,006 36,308
Lease liabilities, operating leases (3,064) (707)
Net Cash Provided by Operating Activities 6,007 59,713
Cash Flows from Investing Activities    
Purchases of property and equipment (56,368) (24,376)
Net Cash Used in Investing Activities (56,368) (24,376)
Cash Flows from Financing Activities    
Proceeds from long-term debt 594,000 0
Payments on long-term debt (511,110) (2,586)
Debt financing costs (11,757) 0
Distribution to member (1,440) 0
Payment of payable pursuant to the acquisitions (16,145) 0
Deferred offering costs (8,344) (3,310)
Net Cash Provided by (Used in) Financing Activities 45,204 (5,896)
Net (Decrease) Increase in Cash and Cash Equivalents (5,157) 29,441
Cash and Cash Equivalents - Beginning of Period 111,322 186,396
Cash and Cash Equivalents - End of Period 106,165 215,837
Supplemental Cash Flows Information    
Cash paid for interest 27,286 29,550
Cash paid for taxes $ 1,482 $ 1,685