Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows

v3.21.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES    
Net (loss) income $ (8,210) $ 777
Adjustments to reconcile net (loss) income to net cash provided by operating activities    
Provision for bad debts 38  
Depreciation and amortization 2,108 244
Gain on PPP loan forgiveness (114)  
Deferred income taxes 713  
Share-based compensation 522  
Forfeited franchise deposits (40) (15)
Change in fair value of warrant liability 4,946  
Changes in operating assets and liabilities, net of acquisitions    
Accounts receivable (15) 105
Inventory 36 10
Other assets 119 80
Accounts payable - trade 1,008 296
Accrued expenses and other liabilities (261) (193)
Deferred franchise fees 45 119
Deferred Rent 131 193
NET CASH PROVIDED BY OPERATING ACTIVITIES 1,026 1,616
NET CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment (1,564) (910)
Trademark cost (22)  
Advances to related companies (23) (3,110)
Repayments from related companies   1,972
Deposit on sale   907
NET CASH USED IN INVESTING ACTIVITIES (1,609) (1,141)
NET CASH FLOWS FROM FINANCING ACTIVITIES    
Payments on revolving line of credit (3,012) (300)
Proceeds on revolving line of credit   638
Payments on notes payable (10)  
Members' distributions   (20)
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (3,022) 318
NET (DECREASE) INCREASE IN CASH (3,605) 793
CASH, beginning of period 40,383 2,417
CASH, end of period $ 36,778 $ 3,210