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
6 Months Ended
Jun. 30, 2021
Jun. 30, 2020
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES    
Net income $ 781 $ 847
Adjustments to reconcile net income to net cash provided by operating activities    
Provision for bad debts 37  
Depreciation and amortization 4,279 496
Gain on PPP loan forgiveness (2,237)  
Deferred income taxes 740  
Share-based compensation 3,117  
Forfeited franchise deposits (67)  
Change in fair value of warrant liability (7,673)  
Changes in operating assets and liabilities    
Accounts receivable 121 128
Inventory 5 77
Other assets (56) 102
Accounts payable - trade and other 928 481
Other liabilities 44  
Accrued expenses 899 (56)
Deferred revenue 98 67
Deferred rent 238 248
NET CASH PROVIDED BY OPERATING ACTIVITIES 1,254 2,389
NET CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment (3,793) (1,206)
Trademark cost (26)  
Advances to related companies (20) (5,807)
Repayments from related companies   4,276
Purchase of store   (650)
Deposit on sale   907
NET CASH USED IN INVESTING ACTIVITIES (3,839) (2,480)
NET CASH FLOWS FROM FINANCING ACTIVITIES    
Payments on revolving line of credit (3,012)  
Payments on notes payable (29)  
Notes payable proceeds   3,238
Members’ distributions   (65)
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (3,041) 3,173
NET (DECREASE) INCREASE IN CASH (5,626) 3,082
CASH, beginning of period 40,383 2,417
CASH, end of period $ 34,757 $ 5,499