v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
4 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended
Oct. 31, 2023
Mar. 31, 2026
Mar. 31, 2025
Jun. 30, 2024
Jun. 30, 2025
Cash Flows from Operating Activities          
Net income $ 8,461 $ 39,940 $ 22,207 $ (19,202) $ 17,446
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation and amortization 373 50,406 49,775 21,304 64,864
Amortization / write off of discounts and deferred financing costs 0 11,682 1,955 4,174 2,511
Deferred taxes (1,485) 3,646 (2,909) (9,836) (15,733)
Provision (recovery) for credit losses (79) 1,552 (446) (169) (207)
Provision for slowing-moving and excess inventory 0 3,898 353 349 9
Equity-based compensation 0 5,544 1,272 653 1,784
Reduction in carrying amount of ROU asset, operating leases 296 6,990 6,037 917 8,351
Changes in assets and liabilities, net of business acquisitions:          
Accounts receivable (9,431) (116,174) (49,811) (4,418) (78,510)
Inventory (4,853) (65,817) (26,689) (3,261) (34,470)
Prepaid and other assets 5,799 (3,987) (16,044) (19,598) (18,493)
Accounts payable (6,795) 42,750 24,717 7,834 35,183
Accrued expenses 12,093 37,071 8,689 9,244 44,481
Deferred revenue 638 22,619 34,823 8,261 20,747
Lease liabilities, operating leases (284) (4,940) (1,698) (882) (2,941)
Net Cash Provided by (Used in) Operating Activities 4,733 35,180 52,231 (4,630) 45,022
Cash Flows from Investing Activities          
Purchases of property and equipment (1,759) (84,604) (43,088) (2,907) (84,115)
Acquisitions, net of cash acquired 0     (741,743) 0
Net Cash Used in Investing Activities (1,759) (84,604) (43,088) (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) (3,879) (1,017) (5,173)
Debt financing costs 0 (11,757) 0 (17,060) 0
Line of credit, net 5,255     0 0
Distribution to member (663) (1,440) 0 0 (13,269)
Payment of payable pursuant to the acquisitions 0 (16,145) (13,066) 0 (13,066)
Capital contributions 0     436,453 0
Deferred offering costs 0 (21,615) (3,310) 0 (4,473)
Net Cash Provided by (Used in) Financing Activities 4,592 31,933 (20,255) 935,676 (35,981)
Net Increase (Decrease) in Cash and Cash Equivalents 7,566 (17,491) (11,112) 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 93,831 175,284 186,396 111,322
Supplemental Cash Flows Information:          
Cash paid for interest 778 34,525 42,431 10,385 54,605
Cash paid for taxes $ 1,000 1,960 1,879 10,406 7,392
Supplemental Non-Cash Investing and Financing Activities          
Recording of deferred tax assets related to exchanges of Class B common stock to Class A common stock   196,324 0    
Recording of amounts payable pursuant to tax receivable agreement   207,286 0    
Capital contribution related to tax receivable agreement exchanges of Class B common stock to Class A common stock   8,647 0    
Reclassification of deferred offering costs to additional paid-in capital   4,472 0    
Equity issued for Acquisitions       175,048  
Deferred taxes related to reallocation of member's equity         $ 25,627
Payables pursuant to Acquisitions       $ 30,292  
IPO          
Cash Flows from Financing Activities          
Purchase of OpCo LLC Interests from Existing Shareholders   (491,833) 0    
Follow-On Offering          
Cash Flows from Financing Activities          
Purchase of OpCo LLC Interests from Existing Shareholders   (308,561) 0    
Common Class A          
Cash Flows from Financing Activities          
Proceeds from issuance of Class A common stock sold in an IPO, net of underwriting discounts and commissions   491,833 0    
Proceeds from issuance of Class A common stock sold in follow-on offering, net of underwriting discounts and commissions   $ 308,561 $ 0