Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows

v3.21.2
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES    
Net (loss) income $ (4,237) $ 10
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities    
Provision for bad debts 44  
Depreciation and amortization 6,473 811
Gain on PPP loan forgiveness (2,237)  
Deferred income taxes 731  
Share-based compensation 6,785  
Forfeited franchise deposits (128)  
Change in fair value of warrant liability (10,405)  
Loss on disposal of property and equipment 22  
Changes in operating assets and liabilities    
Accounts receivable 99 21
Inventory (130) (3)
Other assets 74 237
Accounts payable - trade and other 669 695
Other liabilities (201)  
Accrued expenses 1,069 44
Deferred revenue 116 96
Deferred rent 443 371
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES (813) 2,282
NET CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment (8,182) (1,929)
Trademark cost (26)  
Advances to related companies (9) (6,874)
Repayments from related companies   5,073
Purchase of store   (650)
Deposit on sale   907
NET CASH USED IN INVESTING ACTIVITIES (8,217) (3,473)
NET CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds on revolving line of credit   1,648
Payments on revolving line of credit (3,012) (1,301)
Notes payable proceeds   2,406
Payments on notes payable (46) (22)
Members’ distributions   (714)
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (3,058) 2,017
NET (DECREASE) INCREASE IN CASH (12,088) 826
CASH, INCLUDING RESTRICTED CASH, beginning of period 40,383 2,417
CASH, INCLUDING RESTRICTED CASH, end of period $ 28,295 $ 3,243