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 $ 1,363 $ 1,619
Loss from discontinued operations 72 73
Net income from continuing operations 1,435 1,692
Adjustments to reconcile net income to net cash provided by (used in) operations:    
Depreciation and amortization 734 698
Non-cash interest 4 7
Provision for credit losses 107 67
Stock based compensation 239 362
Deferred taxes 280 41
(Gain) loss on disposition of intangible assets (103) 11
Changes in operating assets and liabilities:    
Accounts receivable 127 (3,386)
Prepaid expenses, deposits, and other assets (1,211) 603
Prepaid workers' compensation (114) (548)
Accounts payable 154 (47)
Risk management incentive program liability 400 139
Other current liabilities (229) (1,131)
Accrued payroll, benefits and payroll taxes 343 306
Due to franchisees 196 242
Workers' compensation claim payment deposit 0 342
Workers' compensation claims liability (436) (292)
Net cash provided by operating activities - continuing operations 1,926 (894)
Net cash used in operating activities - discontinued operations (72) (73)
Net cash provided by (used in) operating activities 1,854 (967)
Cash flows from investing activities    
Purchase of property and equipment (22) 0
Proceeds from payments on notes receivable 362 396
Cash issued for notes receivable (20) (13)
Investment in intangible asset 0 (99)
Net change in franchisee deposits (4) (71)
Net cash provided by investing activities 316 213
Cash flows from financing activities    
Payments on term loan payable (88) (169)
Net (payments to) proceeds from revolving line of credit (1,372) 1,988
Net cash (used in) provided by financing activities (2,302) 981
Net (decrease) increase in cash (132) 227
Cash, beginning of period 2,219 1,342
Cash, end of period 2,087 1,569
Supplemental disclosure of non-cash investing and financing activities    
Notes receivable issued for the sale of intangible assets 950 0
Supplemental disclosure of cash flow information    
Interest paid 137 236
Income taxes paid, net of refunds 5 78
Line of Credit [Member] | Revolving Credit Facility [Member]    
Cash flows from financing activities    
Payment of dividends $ (842) $ (838)