v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
4 Months Ended 6 Months Ended 10 Months Ended 12 Months Ended
Oct. 31, 2023
Dec. 31, 2025
Dec. 31, 2024
Jun. 30, 2024
Jun. 30, 2025
Cash Flows from Operating Activities          
Net income $ 8,461 $ 15,465 $ 13,768 $ (19,202) $ 17,446
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation and amortization 373 32,251 34,899 21,304 64,864
Amortization / write off of discounts and deferred financing costs 0 11,010 1,331 4,174 2,511
Deferred taxes (1,485) 847 (4,592) (9,836) (15,733)
Provision (recovery) for credit losses (79) 479 (372) (169) (207)
Provision for excess or obsolete inventory 0 2,428 353 349 9
Equity-based compensation 0 2,187 905 653 1,784
Reduction in carrying amount of ROU asset, operating leases 296 4,319 3,875 917 8,351
Changes in assets and liabilities, net of business acquisitions:          
Accounts receivable (9,431) (91,526) (31,352) (4,418) (78,510)
Inventory (4,853) (45,331) (7,869) (3,261) (34,470)
Prepaid and other assets 5,799 (4,254) (8,040) (19,598) (18,493)
Accounts payable (6,795) 10,599 13,250 7,834 35,183
Accrued expenses 12,093 26,591 7,956 9,244 44,481
Deferred revenue 638 44,006 36,308 8,261 20,747
Lease liabilities, operating leases (284) (3,064) (707) (882) (2,941)
Net Cash Provided by (Used in) Operating Activities 4,733 6,007 59,713 (4,630) 45,022
Cash Flows from Investing Activities          
Purchases of property and equipment (1,759) (56,368) (24,376) (2,907) (84,115)
Acquisitions, net of cash acquired       (741,743)  
Net Cash Used in Investing Activities (1,759) (56,368) (24,376) (744,650) (84,115)
Cash Flows from Financing Activities          
Proceeds from long-term debt 0 594,000 0 517,300 0
Payments on long-term debt 0 (511,110) (2,586) (1,017) (5,173)
Debt financing costs 0 (11,757) 0 (17,060) 0
Line of credit, net 5,255        
Distributions to stockholders/members (663) (1,440) 0 0 (13,269)
Payment of payable pursuant to the acquisitions 0 (16,145) 0 0 (13,066)
Capital contributions       436,453  
Deferred offering costs 0 (8,344) (3,310) 0 (4,473)
Net Cash Provided by (Used in) Financing Activities 4,592 45,204 (5,896) 935,676 (35,981)
Net Increase (Decrease) in Cash and Cash Equivalents 7,566 (5,157) 29,441 186,396 (75,074)
Cash and Cash Equivalents - Beginning of Period 856 111,322 186,396 0 186,396
Cash and Cash Equivalents - End of Period 8,422 106,165 215,837 186,396 111,322
Supplemental Cash Flows Information          
Cash paid for interest 778 27,286 29,550 10,385 54,605
Cash paid for taxes $ 1,000 $ 1,482 $ 1,685 $ 10,406 7,392
Supplemental Non-Cash Investing and Financing Activities          
Equity issued for Acquisitions       175,048  
Deferred taxes related to reallocation of member's equity         $ 25,627
Payables pursuant to Acquisitions       $ 30,292