XML 14 R7.htm IDEA: XBRL DOCUMENT v3.24.3
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash flows from operating activities:    
Net loss $ (2,650) $ (3,650)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 1,499 1,738
Stock-based compensation expense 85 321
Rent expense less than cash paid (32) (18)
Rent revenue in excess of cash received (330) (298)
Amortization of deferred financing costs, debt discounts and premiums 56 56
Write off of straight-line receivable 164  
Credit loss expense 563 269
Changes in operating assets and liabilities:    
Accounts receivable (327) 4,053
Prepaid expenses and other assets 115 1,157
Lease deposits and other deposits   (4)
Accounts payable and accrued expenses 1,855 (739)
Other liabilities (8) 575
Net cash provided by operating activities 990 3,460
Cash flows from investing activities:    
Purchase of property and equipment (430) (916)
Net cash used in investing activities (430) (916)
Cash flows from financing activities:    
Payment of senior debt (1,025) (988)
Payment of other debt (200) (813)
Payment of debt extinguishment and issuance costs (17) (17)
Net cash used in financing activities (1,242) (1,818)
Net change in cash and restricted cash (682) 726
Cash and restricted cash, beginning 4,184 3,909
Cash and restricted cash, ending 3,502 4,635
Supplemental disclosure of cash flow information:    
Cash interest paid 1,978 2,004
Supplemental disclosure of non-cash activities:    
Vendor-financed insurance 711 962
Exchange of preferred stock Series A to Series B   18,602
Gain on extinguishment of preferred stock   43,395
Account receivable converted to note receivable   $ 312
Building improvements financed with note payable $ 78