XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Cash flows from operating activities:    
Net income $ 46 $ 7,415
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 5,212 3,508
Bad debt expense 4,762 1,825
Equity-based compensation 16,356 5,644
Impacts of Tax Receivable Agreement 11,794 31,884
Deferred income taxes (12,274) (34,942)
Noncash lease activity 8,857 2,594
Changes in operating assets and liabilities:    
Receivable from franchisees (2,021) (7,840)
Commissions and agency fees receivable (878) 8,947
Prepaid expenses (788) (2,782)
Other assets (646) (1,257)
Accounts payable and accrued expenses 136 2,092
Contract liabilities 2,151 10,408
Premiums payable 310 (144)
Payments pursuant to the tax receivable agreement 0 (549)
Net cash provided by operating activities 33,017 26,803
Cash flows from investing activities:    
Proceeds from notes receivable 32 24
Purchase of software (2,094) (1,989)
Purchase of property and equipment (14,771) (8,181)
Net cash used for investing activities (16,833) (10,146)
Cash flows from financing activities:    
Debt issuance costs 0 (666)
Repayment of note payable (3,125) (3,744)
Proceeds from notes payable 0 44,619
Proceeds from the issuance of Class A common stock 4,832 3,589
Member distributions and dividends 0 (60,000)
Net cash provided by (used for) financing activities 1,707 (16,202)
Net increase in cash and restricted cash 17,891 455
Cash and cash equivalents, and restricted cash, beginning of period 30,479 26,236
Cash and cash equivalents, and restricted cash, end of period 48,370 26,691
Supplemental disclosures of cash flow data:    
Cash paid during the period for interest 3,242 1,715
Cash paid for income taxes $ 444 $ 272