XML 16 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash flows from operating activities    
Net income $ 4,532 $ 11,434
Adjustments to reconcile net income to cash provided by operating activities    
Depreciation and amortization 6,857 4,892
Equity in income of equity method investee, net of distributions 17 95
Gain on remeasurement of previously held interest (3,402)  
Stock-based compensation 2,986 1,517
Amortization of operating lease assets 6,814 4,642
Interest income earned on Notes receivable from related party (33) (150)
Deferred tax expense 333 87
Changes in operating assets and liabilities:    
Accounts receivable (3,487)  
Inventories (266) 2,082
Prepaid expenses and other current assets (2,613) (2,584)
Other assets (432) (67)
Accounts payable 730 3,008
Accrued salaries and benefits 583 684
Accrued interest 18 (133)
Gift card liabilities 5,983  
Other current liabilities 221 (228)
Operating lease liabilities (1,014) (3,115)
Net cash provided by operating activities 17,827 22,164
Cash used in from investing activities    
Proceeds from recovery of Notes receivable from related party   12,950
Advances made to related party   (2,100)
Purchase of property and equipment (23,825) (17,157)
Acquisition of GKBH, net of cash acquired (2,976)  
Net cash (used in) investing activities (26,801) (6,307)
Cash flows from financing activities    
Proceeds from issuance of Class A common stock sold in IPO, net of underwriting discount   46,167
Payments to members for advances (881) (2,000)
Advances from members   262
Payments for deferred offering costs   (2,479)
Payments on EIDL loans (90) (87)
Payments on finance leases (100) (194)
Payments on third party loans (3,770) (2,440)
Payments on related party loans (296) (2,088)
Payments on line of credit   (7,993)
Proceeds from line of credit 3,000 1,100
Proceeds from third party loans 3,000 1,300
Proceeds from related party loans   500
Member distributions (845) (26,469)
Net cash provided by financing activities 18 5,579
Net change in cash and cash equivalents (8,956) 21,436
Cash and cash equivalents at beginning of period 32,631 11,195
Cash and cash equivalents at end of the period 23,675 32,631
Supplemental disclosures of other cash flow information:    
Cash paid for interest 288 195
Cash paid for taxes 114 175
Non-cash investing and financing activities:    
Unpaid purchases of property and equipment 1,904 927
Unpaid deferred offering costs   125
Leased assets obtained in exchange for new operating lease liabilities 39,229 13,355
Conversion of related party loans and advances from members 1,436 $ 871
Issuance of promissory note for business acquisition 3,000  
Contribution by shareholder in final IPO settlement $ 1,277