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

Consolidated Statements of Cash Flows

v3.25.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (4,140) $ (385)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation and amortization 824 772
Adjustment to reconcile operating lease expense to cash paid 12 8
Change in allowance for credit losses 211 (174)
Change in allowance for credit losses – related parties 327
Change in fair value of contingent earn-out liability (208) (65)
Gain on extinguishment of debt (162)
Goodwill impairment 810
Noncash interest accretion 125 11
Stock-based compensation 128 200
Unrealized gain (loss) on investments 3 167
Changes in operating assets and liabilities:    
Accounts receivable, net (263) (677)
Accounts receivable – related parties, net (148) (853)
Inventory 333 2,027
Prepaid corporate taxes 33 25
Prepaid expenses (425) (561)
Deposits 1,367 (807)
Other Assets (455)
Accounts payable and accrued expenses 60 104
Accrued payroll and related (1,291) 1,958
Unearned revenue 1,159 198
Rewards program liability 5,125 (5,125)
Sales tax payable (17) (21)
Net cash provided by (used in) operating activities 2,760 (2,550)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Business acquisitions, net of cash acquired (1,469) (2,123)
Additions to property and equipment (601) (999)
Proceeds from sale of investments 8,659 4,231
Purchase of investments (7,122) (4,845)
Net cash used in investing activities (533) (3,736)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Payment of contingent earn-out liabilities (68) (641)
Payment installment payment liabilities (760) (218)
Payment of notes payable (100)
Payment for stock repurchase (50)
Net cash used in financing activities (928) (909)
NET INCREASE (DECREASE) IN CASH 1,299 (7,195)
CASH AND CASH EQUIVALENTS - BEGINNING 8,059 15,254
CASH AND CASH EQUIVALENTS - ENDING 9,358 8,059
Cash paid during the period for:    
Interest 95
Income taxes 5
Noncash investing and financing activities:    
Assets acquired in Gander Group business acquisition 8,093
Liabilities assumed in Gander Group business acquisition 6,624
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