v3.26.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $ 9,689 $ 4,696
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Stock-based compensation 8,845 6,565
Depreciation expense 494 372
Amortization of intangibles 5,409 5,318
Amortization of debt issuance costs and debt discount 368 368
(Income)/loss from unconsolidated subsidiaries (33) 40
Deferred tax expense 2,462 76
Remeasurement of contra-revenue put option (195) 240
Amortization of contingent payment to customers 326 105
Remeasurement of contingent consideration (4,016) 0
Change in operating assets and liabilities:    
Accounts receivable 1,578 10,032
Due from related parties 1,098 (5,068)
Prepaid expenses and other assets 4,111 (6,678)
Right-of-use assets 933 686
Accounts payable and accrued expenses (558) (2,432)
Accrued compensation and benefits (10,635) (15,403)
Due to related parties (2,435) (2,952)
Other liabilities 175 354
Derivative assets (145) 0
Contingent consideration 0 (2,214)
Deferred revenues 232 550
Lease liabilities (621) 616
Net cash provided by (used in) operating activities 17,082 (4,729)
CASH FLOWS USED IN INVESTING ACTIVITIES    
Funding of notes receivable (380) (39)
Proceeds from notes receivable 369 91
Investments in unconsolidated subsidiaries 0 (3)
Distributions from investments in unconsolidated subsidiaries 2 84
Software capitalization (85) (125)
Purchases of property and equipment (358) (1,276)
Net cash used in investing activities (452) (1,268)
CASH FLOWS USED IN FINANCING ACTIVITIES    
Borrowings on debt obligations 15,000 37,000
Repayments on debt obligations (13,563) 0
Repurchase of Class A common stock for employee tax withholding (2,958) (4,693)
Dividends paid (4,101) (3,868)
Distributions to non-controlling interests (1,161) (175)
Net cash (used in) provided by financing activities (15,595) 13,293
Effect of foreign currency exchange rate changes on cash and cash equivalents 17 0
Net change in cash, cash equivalents and restricted cash 1,052 7,296
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period 28,886 68,115
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period 29,938 75,411
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Cash paid for interest 6,093 6,696
Net cash paid for income taxes 659 570
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Additions to right-of-use assets 0 4,395
Additions to lease liabilities 0 4,395
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH    
Cash and cash equivalents 29,029 74,393
Restricted Cash 909 1,018
Total cash, cash equivalents and restricted cash 29,938 75,411
Class A Common Stock    
CASH FLOWS USED IN FINANCING ACTIVITIES    
Repurchase of common stock (6,005) (14,971)
Bonaccord Units    
CASH FLOWS USED IN FINANCING ACTIVITIES    
Cash settlement for Additional Bonaccord Units $ (2,807) $ 0