XML 23 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statement of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash flows from operating activities    
Net income $ 6,330 $ 3,672
Loss from discontinued operations 279 253
Net income from continuing operations 6,609 3,925
Adjustments to reconcile net income to net cash provided by operations:    
Depreciation and amortization 3,008 2,789
Non-cash interest and loss on debt extinguishment 22 18
Goodwill and Intangible Asset Impairment 674 6,035
Provision for credit losses 596 424
Stock based compensation 936 1,759
Deferred taxes 173 (1,748)
(Loss) gain on disposition of intangible assets and property, plant, and equipment (103) 7
Changes in operating assets and liabilities:    
Accounts receivable 3,053 2,271
Prepaid expenses, deposits, and other assets (833) 897
Prepaid workers' compensation 246 (448)
Accounts payable 18 28
Risk management incentive program liability (15) 686
Other current liabilities 168 (331)
Accrued wages, benefits and payroll taxes (757) (1,729)
Due to franchisees (574) (2,302)
Workers’ compensation claim payment deposit 1 342
Workers' compensation claims liability (1,145) (331)
Net cash provided by operating activities - continuing operations 12,077 12,292
Net cash used in operating activities - discontinued operations (31) (253)
Net cash provided by operating activities 12,046 12,039
Cash flows from investing activities    
Cash paid in business combinations and asset acquisitions 0 (1,700)
Purchase of property and equipment (56) (68)
Proceeds from the sale of branches 0 717
Proceeds from payments on notes receivable 1,217 1,628
Cash issued for notes receivable (537) (13)
Purchase of deferred compensation plan investments (248) 0
Investment in intangible assets 0 (441)
Net change in franchisee deposits (80) (79)
Net cash provided by investing activities 296 44
Cash flows from financing activities    
Payment on term loan payable (88) (557)
Net payments on revolving line of credit (6,829) (7,290)
Repurchase of common stock (377) 0
Net cash used in financing activities (10,666) (11,206)
Net increase in cash 1,676 877
Cash, beginning of period 2,219 1,342
Cash, end of period 3,895 2,219
Supplemental disclosure of non-cash investing and financing activities    
Notes receivable issued for the sale of branches 950 100
Amounts payable assumed related to the purchase of an acquisition 0 10
Supplemental disclosure of cash flow information    
Interest paid 281 957
Income taxes paid 795 1,172
Line of Credit [Member] | Revolving Credit Facility [Member]    
Cash flows from financing activities    
Payment of dividends $ (3,372) $ (3,359)