XML 18 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
 6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Cash flows from operating activities    
Net income $ 4,252 $ 2,423
Loss from discontinued operations 69 85
Net income from continuing operations (4,321) (2,508)
Adjustments to reconcile net income to net cash provided by operations:    
Depreciation and amortization 1,540 1,469
Non-cash interest 13 9
Provision for credit losses 230 150
Stock based compensation 360 479
Deferred taxes 342 289
Gain on divestiture (248) 0
Gain on disposition of intangible assets 0 (103)
Changes in operating assets and liabilities:    
Accounts receivable (9,636) (484)
Prepaid expenses, deposits, and other assets 132 (1,114)
Prepaid workers' compensation 36 (275)
Accounts payable 185 96
Risk management incentive program liability 541 695
Other current liabilities (171) (41)
Accrued payroll, benefits and payroll taxes 293 535
Due to franchisees 4,598 675
Workers' compensation claim payment deposit (145) (125)
Workers' compensation claims liability (472) (267)
Net cash provided by operating activities - continuing operations 1,919 4,496
Net cash used in operating activities - discontinued operations (69) (85)
Net cash provided by operating activities 1,850 4,411
Cash flows from investing activities    
Purchase of property and equipment (7) (31)
Proceeds from payments on notes receivable 754 673
Cash issued for notes receivable (399) (304)
Capital contribution to unconsolidated affiliate (192) 0
Purchase of deferred compensation plan investments (145) 0
Net change in franchisee deposits (39) (25)
Net cash (used in) provided by investing activities (28) 313
Cash flows from financing activities    
Payments on term loan payable 0 (88)
Net payments to revolving line of credit 0 (2,496)
Repurchase of shares (2,427) 0
Proceeds from the exercise of stock options 22 0
Net cash used in financing activities (4,077) (4,268)
Net (decrease) increase in cash (2,255) 456
Cash, beginning of period 3,895 2,219
Cash, end of period 1,640 2,675
Supplemental disclosure of non-cash investing and financing activities    
Notes receivable issued for the sale of intangible assets 0 950
Contribution of franchise agreements and net assets for investment in unconsolidated affiliate 195 0
Supplemental disclosure of cash flow information    
Interest paid 25 202
Income taxes paid, net of refunds 384 512
Line of Credit [Member] | Revolving Credit Facility [Member]    
Cash flows from financing activities    
Payment of dividends $ (1,672) $ (1,684)