XML 17 R6.htm IDEA: XBRL DOCUMENT v3.19.2
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
6 Months Ended
Jun. 30, 2019
Jul. 01, 2018
Cash flows from operating activities    
Net income $ 6,297,854 $ 7,635,455
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation 403,846 351,110
Amortization 2,031,900 2,202,777
Loss on disposal of property and equipment (4,895) 0
Contingent consideration adjustment 0 1,172,004
Amortization of deferred financing fees 124,949 308,041
Interest expense on earn out payable 98,216 361,543
Provision for doubtful accounts (28,602) 17,875
Stock-based compensation 506,713 114,836
Deferred income taxes 462,898 798,318
Net changes in operating assets and liabilities, net of effects of acquisitions:    
Accounts receivable (776,299) (3,465,231)
Prepaid expenses (730,212) (624,113)
Other current assets 2,022 (107,371)
Deposits (492,294) (214,303)
Accrued interest (143,568) (115,970)
Accounts payable 67,043 (774,680)
Accrued expenses 1,394,049 (134,139)
Accrued workers’ compensation (66,830) (161,752)
Other current liabilities 0 (87,551)
Accrued taxes 52,579 (781,031)
Operating leases 0 (54,169)
Other long-term liabilities (46,844) 0
Net cash provided by operating activities 9,162,315 4,097,641
Cash flows from investing activities    
Capital expenditures (673,752) (452,519)
Net cash used in investing activities (673,752) (452,519)
Cash flows from financing activities    
Net borrowings (payments) under line of credit 7,770,258 (4,020,190)
Principal payments on long-term debt (10,121,000) (12,847,750)
Payments of dividends (6,137,821) (4,828,076)
Option cancellation agreement 0 (3,335,169)
Issuance of shares under the 2013 Long-Term Incentive Plan and Form S-3 registration statement, net of exercises 0 21,389,582
Deferred financing costs 0 (3,519)
Net cash used in financing activities (8,488,563) (3,645,122)
Net change in cash and cash equivalents 0 0
Cash and cash equivalents, beginning of period 0 0
Cash and cash equivalents, end of period 0 0
Supplemental cash flow information:    
Cash paid for interest 767,080 1,163,830
Cash paid for taxes, net of refunds 1,309,192 1,325,147
Non-cash transactions:    
Leasehold improvements funded by landlord incentives $ 0 $ 214,222