Annual report pursuant to Section 13 and 15(d)

Statements of Cash Flows

v3.24.4
Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (385) $ (3,500)
Adjustments to reconcile net loss to net cash used in operating activities:    
Adjustment to deferred income taxes 217
Depreciation and amortization 772 420
Adjustment to reconcile operating lease expense to cash paid 8
Change in allowance for credit losses (174) 36
Change in fair value of contingent earn-out liability (65) (180)
Gain on extinguishment of debt (162)
Goodwill impairment 810 1,182
Noncash interest accretion 11
Stock-based compensation 200 331
Unrealized gain (loss) on investments 167 (179)
Changes in operating assets and liabilities:    
Accounts receivable (677) (3,007)
Accounts receivable – related parties (853)
Inventory 2,027 (945)
Prepaid taxes 25
Prepaid expenses (561) 865
Deposits (807) (611)
Accounts payable and accrued expenses 104 (1,901)
Accrued payroll and related 1,958 (227)
Unearned revenue 198 (715)
Rewards program liability (5,125) 5,956
Sales tax payable (21) 258
Net cash used in operating activities (2,550) (2,000)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Business acquisitions, net of cash acquired (2,123) (1,875)
Purchases of property and equipment (999) (626)
Proceeds from sale of investments 4,231 200
Purchase of investments (4,845) (9,979)
Net cash used in investing activities (3,736) (12,280)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Payment of contingent earn-out liabilities (641) (669)
Payment of installment payment liabilities (218)
Payment for stock repurchase (50) (3,331)
Proceeds from warrants exercised 1,307
Net cash used in financing activities (909) (2,693)
NET DECREASE IN CASH (7,195) (16,973)
CASH - BEGINNING 15,254 32,227
CASH - ENDING 8,059 15,254
Cash paid during the period for:    
Interest 4
Income taxes 76
Noncash investing and financing activities:    
Lease liabilities arising from obtaining right-of-use assets 1,034
Assets acquired in GAP business acquisition [Member]    
Noncash investing and financing activities:    
Assets acquired in business acquisition 2,834
Liabilities assumed in GAP business acquisition [Member]    
Noncash investing and financing activities:    
Liabilities assumed in business acquisition 1,323
Assets acquired in Trend business acquisition [Member]    
Noncash investing and financing activities:    
Assets acquired in business acquisition 1,154
Liabilities assumed in Trend business acquisition [Member]    
Noncash investing and financing activities:    
Liabilities assumed in business acquisition 1,104
Fair value of common stock issued for Trend business acquisition [Member]    
Noncash investing and financing activities:    
Fair value of common stock issued for acquisition 48
Assets acquired in Premier business acquisition [Member]    
Noncash investing and financing activities:    
Assets acquired in business acquisition 848
Liabilities assumed in Premier business acquisition [Member]    
Noncash investing and financing activities:    
Liabilities assumed in business acquisition 398
Fair value of common stock issued for Premier business acquisition [Member]    
Noncash investing and financing activities:    
Fair value of common stock issued for acquisition 10
Assets acquired in TR Miller business acquisition [Member]    
Noncash investing and financing activities:    
Assets acquired in business acquisition 5,236
Liabilities assumed in TR Miller business acquisition [Member]    
Noncash investing and financing activities:    
Liabilities assumed in business acquisition $ 3,113