XML 17 R6.htm IDEA: XBRL DOCUMENT v3.21.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Cash flows from operating activities    
Net income $ 9,656,046 $ 4,003,313
Adjustments to reconcile net income to net cash used in operations:    
Depreciation and amortization 1,021,519 96,654
Non-cash interest 23,864 0
Allowance for losses on notes receivable 307,440 1,598,673
Stock based compensation 1,419,910 956,550
Deferred taxes (1,034,912) (1,415,261)
Loss on disposition of intangible assets 1,222,546 0
Bargain purchase gain (4,961,147) 0
Changes in operating assets and liabilities:    
Accounts receivable (4,549,138) 4,176,715
Prepaid expenses, deposits, and other assets (508,303) (990,773)
Prepaid workers compensation 273,558 (1,155,571)
Accounts payable (239,554) (248,346)
Risk management incentive program liability 306,116 (792,923)
Other current liabilities 2,703,856 (228,992)
Accrued benefits and payroll taxes (764,772) 974,215
Due to franchisee 3,681,726 (1,299,224)
Workers' compensation claim payment deposit 6,976,380 0
Workers' compensation claims liability (714,900) 1,063,682
Net cash provided by operating activities - continuing operations 14,820,235 6,738,712
Net cash provided by operating activities - discontinuing operations 0 201,440
Net cash provided by operating activities 14,820,235 6,940,152
Cash flows from investing activities    
Purchase of acquisitions (28,973,538) 0
Purchase of property and equipment (712,706) (1,154,966)
Proceeds from the sale of purchased locations 997,367 0
Proceeds from the sale of notes receivable 5,261,111 0
Proceeds from payments on notes receivable 476,927 1,565,169
Cash issued for notes receivable (808,252) (276,030)
Investment in intangible asset (437,827) (186,705)
Net change in franchisee deposits 147,364 46,411
Net cash used in investing activities (24,049,554) (6,121)
Cash flows from financing activities    
Proceeds from term loan payable 3,153,500 0
Payments on term loan payable (35,039)  
Payments related to debt issuance (477,258) 0
Proceeds from affiliates 28,561 0
Purchase of treasury stock 0 (146,465)
Payment of dividends (2,318,479) (677,869)
Net cash provided by (used in) financing activities 351,285 (824,334)
Net (decrease) increase in cash (8,878,034) 6,109,697
Cash, beginning of period 13,667,434 4,187,450
Cash, at the end of period 4,789,400 10,297,147
Supplemental disclosure of non-cash investing and financing activities    
Notes receivable issued for the sale of branches 1,247,040 0
Accounts receivable received for the sale of branches 0 0
Supplemental disclosure of cash flow information    
Interest paid 42,997 39,174
Income taxes paid, net of refunds $ 1,239,710 $ 1,914,935