v3.25.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $ 4,696 $ 5,243
Adjustments to reconcile net income to net cash (used in) provided by operating activities:    
Stock-based compensation 6,565 6,715
Depreciation expense 372 218
Amortization of intangibles 5,318 6,437
Amortization of debt issuance costs and debt discount 368 348
Loss/(Income) from unconsolidated subsidiaries 40 (272)
Deferred tax expense 76 1,338
Remeasurement of contra-revenue put option 240 0
Amortization of contingent payment to customers 105 410
Remeasurement of contingent consideration 0 30
Change in operating assets and liabilities:    
Accounts receivable 10,032 (2,673)
Due from related parties (5,068) (5,060)
Prepaid expenses and other assets (6,678) 1,738
Right-of-use assets 686 1,310
Accounts payable and accrued expenses (2,432) (881)
Accrued compensation and benefits (15,403) (417)
Due to related parties (2,952) (1,658)
Other liabilities 354 (556)
Contingent consideration (2,214) 0
Deferred revenues 550 238
Lease liabilities 616 (1,549)
Net cash (used in) provided by operating activities (4,729) 10,959
CASH FLOWS USED IN INVESTING ACTIVITIES    
Funding of notes receivable (39) (111)
Proceeds from notes receivable 91 44
Investments in unconsolidated subsidiaries (3) (3)
Distributions from investments in unconsolidated subsidiaries 84 68
Software capitalization (125) 0
Purchases of property and equipment (1,276) (258)
Net cash used in investing activities (1,268) (260)
CASH FLOWS USED IN FINANCING ACTIVITIES    
Borrowings on debt obligations 37,000 47,500
Repayments on debt obligations 0 (23,656)
Repurchase of Class A common stock for employee tax withholding (4,693) (2,207)
Payment of contingent consideration 0 (214)
Dividends paid (3,868) (3,774)
Distributions to non-controlling interests (175) (336)
Net cash provided by (used in) financing activities 13,293 (12,725)
Net change in cash, cash equivalents and restricted cash 7,296 (2,026)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period 68,115 32,057
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period 75,411 30,031
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Cash paid for interest 6,696 5,406
Net cash paid for income taxes 570 19
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Additions to right-of-use assets 4,395 3,947
Additions to lease liabilities 4,395 3,947
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH    
Cash and cash equivalents 74,393 28,996
Restricted Cash 1,018 1,035
Total cash, cash equivalents and restricted cash 75,411 30,031
Class A Common Stock    
CASH FLOWS USED IN FINANCING ACTIVITIES    
Repurchase of common stock $ (14,971) $ (30,038)