Annual report [Section 13 and 15(d), not S-K Item 405]

Consolidated Statements of Cash Flows

v3.26.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (747) $ (4,140)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:    
Depreciation and amortization 1,107 824
Noncash operating lease expense 829 539
Provision for credit losses 373 211
Change in allowance for credit losses – related parties 401 327
Change in fair value of contingent earn-out liability (208)
Noncash interest accretion 49 125
Stock-based compensation 88 128
Unrealized gain on investments 3
Changes in operating assets and liabilities:    
Accounts receivable, net 468 (263)
Accounts receivable – related parties, net 172 (148)
Inventory (2,232) 333
Prepaid corporate taxes 28 33
Prepaid expenses 530 (425)
Deposits 60 1,367
Other assets 423 (455)
Accounts payable and accrued expenses (354) 60
Accrued payroll and related 457 (1,291)
Unearned revenue (1,221) 1,159
Rewards program liability (4,500) 5,125
Sales tax payable (26) (17)
Operating lease liabilities (578) (527)
Net cash (used in) provided by operating activities (4,673) 2,760
CASH FLOWS FROM INVESTING ACTIVITIES:    
Business acquisitions, net of cash acquired (1,469)
Additions to property and equipment (823) (601)
Proceeds from sale of investments 9,249 8,659
Purchase of investments (5,191) (7,122)
Net cash provided by (used in) investing activities 3,235 (533)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Payment of contingent earn-out liabilities (151) (68)
Payment of installment payment liabilities (462) (760)
Payment of notes payable (100)
Payment for stock repurchase (554)
Net cash used in financing activities (1,167) (928)
NET CHANGE IN CASH AND CASH EQUIVALENTS (2,605) 1,299
CASH AND CASH EQUIVALENTS - BEGINNING 9,358 8,059
CASH AND CASH EQUIVALENTS - ENDING 6,753 9,358
Cash paid during the period for:    
Interest 24 95
Income taxes 140 5
Noncash investing and financing activities:    
Right of use assets obtained in exchange for lease liabilities 2,077
Assets acquired in Gander Group business acquisition 8,093
Liabilities assumed in Gander Group business acquisition $ 6,624