Quarterly report [Sections 13 or 15(d)]

Consolidated Statements of Cash Flows (Unaudited)

v3.25.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Income (Loss) $ (3,554) $ (143)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 574 589
Debt forgiveness (162)
Adjustment to reconcile operating lease expense to cash paid 15 27
Change in allowance for credit losses 100 59
Noncash interest accretion 84
Stock-based compensation 173 143
Changes in operating assets and liabilities:    
Accounts receivable 4,092 (361)
Accounts receivable – related parties (239) (853)
Inventory 954 1,051
Prepaid taxes 28 (14)
Prepaid expenses 574 (404)
Deposits 1,139 (1,976)
Other Assets (63)
Accounts payable and accrued expenses (2,888) 651
Accrued payroll and related (1,267) 621
Unearned revenue (262) 2,510
Rewards program liability 2,125 (3,250)
Sales tax payable (158) (86)
Net cash provided by (used in) operating activities 1,427 (1,598)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Business acquisitions, net of cash acquired (1,469) (2,123)
Purchases of property and equipment (508) (795)
Proceeds from sale of investments 9,161 3,031
Purchase of investments (5,668) (3,545)
Net cash provided by (used in) investing activities 1,516 (3,432)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Payment of contingent earn-out liabilities (68) (628)
Payment of installment payment liabilities (798) (210)
Payment of notes payable (100)
Payment for stock repurchase (24)
Net cash used in financing activities (966) (862)
NET INCREASE (DECREASE) IN CASH 1,977 (5,892)
CASH AND CASH EQUIVALENTS - BEGINNING 8,059 15,254
CASH AND CASH EQUIVALENTS - ENDING 10,036 9,362
Cash paid during the period for:    
Interest 83 19
Income taxes 2 48
Noncash investing and financing activities:    
Assets acquired in Gander Group business acquisition 8,314
Liabilities assumed in Gander Group business acquisition 6,845
Assets acquired in T R Miller business acquisition 5,236
Liabilities assumed in T R Miller business acquisition 3,113
Lease liabilities arising from obtaining right-of-use assets $ 1,034