XML 12 R2.htm IDEA: XBRL DOCUMENT v3.22.2
Condensed Consolidated Balance Sheets - USD ($)
Jun. 30, 2022
Dec. 31, 2021
Current Assets    
Cash and equivalents $ 25,783,000 $ 20,619,000
Accounts receivable, net 56,924,000 38,491,000
Contract assets 11,211,000 9,189,000
Notes receivable - officers, employees, affiliates, current portion 1,183,000 1,260,000
Prepaid and other current assets 10,020,000 4,850,000
Total current assets 105,121,000 74,409,000
Non-Current Assets    
Property and equipment, net 21,752,000 20,202,000
Goodwill 39,613,000 28,471,000
Notes receivable 903,000 903,000
Notes receivable - officers, employees, affiliates, less current portion 1,195,000 1,218,000
Other intangible assets, net 15,035,000 12,286,000
Other assets 887,000 681,000
Total Assets 184,506,000 138,170,000
Current Liabilities    
Accounts payable and accrued liabilities, current portion 28,050,000 17,921,000
Contract liabilities 7,612,000 4,623,000
Notes payable, current portion 6,067,000 4,450,000
Deferred rent, current portion 743,000 724,000
Capital lease obligation, current portion 5,752,000 5,136,000
Total current liabilities 48,224,000 32,854,000
Non-Current Liabilities    
Other non-current obligations 200,000  
Notes payable, less current portion 8,692,000 8,407,000
Deferred rent, less current portion 3,923,000 4,179,000
Capital lease obligation, less current portion 10,733,000 10,020,000
Deferred tax liability, net 4,290,000 4,290,000
Common shares subject to repurchase 0 7,000
Total liabilities 76,062,000 59,757,000
Shareholders' Equity    
Preferred Stock, $0.01 par value; 5,000,000 shares authorized, no shares issued and outstanding
Common stock, $0.01 par value; 30,000,000 shares authorized; 15,602,433 shares issued and 13,263,815 outstanding, and 13,690,868 shares issued and 11,489,579 outstanding, respectively 156,000 137,000
Additional paid-in-capital 152,039,000 120,842,000
Treasury stock, at cost; 2,338,618 and 2,201,289, respectively (19,857,000) (17,488,000)
Stock subscription notes receivable (230,000) (277,000)
Accumulated deficit (23,664,000) (24,801,000)
Total shareholders' equity 108,444,000 78,413,000
TOTAL LIABILITIES AND EQUITY $ 184,506,000 $ 138,170,000