v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2025
Dec. 31, 2024
Jun. 30, 2024
Dec. 31, 2023
Jun. 30, 2025
Jun. 30, 2024
Sep. 30, 2024
Cash Flows from Operating Activities:              
Net income $ 887 $ 657 $ (191) $ 276 $ 2,986 $ 304  
Adjustments to reconcile net income to net cash provided by operating activities:              
(Recovery of) Provision for uncollectible accounts         18 (71)  
Depreciation         469 404  
Amortization of intangible assets 654   555   1,937 1,635  
Amortization of acquired inventory valuation         211 264  
Amortization of loan costs         143 72  
Stock-based compensation         367 214  
Unrealized (gain) loss on marketable securities         (794) 742  
Change in fair value of mandatorily redeemable noncontrolling interest         337 400  
Fair value adjustments of contingent earnout liabilities         335 553  
Gain on extinguishment of debt         0 (21)  
Changes in operating assets and liabilities, net of effects of acquisitions:              
Accounts receivable         (8,436) (3,292)  
Inventory         (431) 38  
Prepaid expenses and other current assets         (507) 102  
Security deposits and other long-term assets         (286) 4  
Accounts payable and accrued expenses         21,000 4,844  
Other liabilities         283 162  
Net Cash Provided by Operating Activities         17,632 6,354  
Cash Flows from Investing Activities:              
Acquisition of property and equipment, net of disposals         (396) (658)  
Investment in marketable securities (net of dividends)         (142) 0  
Earnout Payment         (1,078) (740)  
Acquisitions, net of cash acquired         (2,752) (3,795)  
Net Cash Used in Investing Activities         (4,368) (5,193)  
Cash Flows from Financing Activities:              
Proceeds from (Repayments of) term loan         3,386 (1,573)  
Issuance of Note Receivable         (298) 0  
Proceeds from (Repayments of) Lines of credit, net         (8,903) 2,372  
Repayment of subordinate promissory notes, net         (1,186) (1,117)  
Repayment of acquisition loan         (3,700) 0  
Dividends paid to non-controlling interest         (244) 0  
Dividends paid to preferred shareholders         (300) 0  
Net Cash Used in Financing Activities         (11,245) (318)  
Net increase in cash         2,019 843  
Cash at beginning of the period   $ 3,082   $ 2,461 3,082 2,461 $ 2,461
Cash and Restricted Cash at End of Period $ 5,101   $ 3,304   5,101 3,304 $ 3,082
Cash paid during the period for:              
Interest         1,291 1,442  
Income taxes         853 556  
Non-cash operating activities:              
Contingent earnout acquisition           64  
Due to former owners         338 740  
Non-cash investing activities:              
Airschott subordinated promissory note           1,200  
Airschott contingent deferred consideration         48 952  
Non-cash financing activities:              
Dividends declared to preferred stockholders         $ 271 $ 242