General form of registration statement for all companies including face-amount certificate companies

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.22.0.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
9 Months Ended 12 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities        
Net loss $ (2,447) $ (14,711) $ (15,036) $ 2,716
Adjustments to reconcile net loss to net cash used in operating activities        
Cash receipts from operations     13,794 8,014
(Income) loss from equity method investments (136) 1,449 1,194 (1,305)
Stock-based compensation 818 456 548 1,259
Depreciation and amortization 599 769 1,014 537
Amortization of debt issuance costs 53      
Provision for broker warrant fair value       14
Provision for stock option fair value 24 (50) (50) 8
Accretion expense 386 619 782 74
Tax impact of equity component of convertible debt issuance   (288) (388)  
Change in operating assets and liabilities        
Accounts receivable, net (5,723) 16,243 2,104 (14,879)
Prepaid expenses 177   (116)  
Right of use assets 291   (301)  
Accounts payable and accrued liabilities (1,045) (3,126) (1,494) 509
Due from related parties (1,121) (1,113) (2,573) (1,903)
Lease liability (399) (172) 843  
Income taxes (743) (1,715)   (55)
Other assets and liabilities (86) (209) 66 99
Net cash used in operating activities (9,352) (1,848) (2,533) (4,228)
Cash flows from investing activities        
Purchase of fixed assets   (33) (319) (48)
Net cash paid for acquisitions (204) (3,934) (7,736) (466)
Distributions received from equity method investments 312 424    
Distributions received from equity method investments     558 979
Net cash provided by (used in) investing activities 108 (3,543) (7,497) 465
Cash flows from financing activities        
Proceeds from exercise of stock options 19   19 16
Proceeds from share issuance, net 832 102 9,611  
Proceeds from promissory note   1,978   2,000
Repayment of promissory note   (1,418)   (582)
Proceeds from Paycheck Protection Program loan 1,665 1,211 1,211  
Proceeds from line of credit   2,122 2,122 1,000
Repayment of line of credit   (1,000) (1,000) (274)
Proceeds from debenture 7,360      
Repayment of short term debt (4,100)      
Proceeds from convertible debenture   2,485 2,485 965
Net cash provided by financing activities 5,776 5,480 14,357 2,991
Increase (decrease) in cash (3,468) 89 4,327 (772)
Cash at beginning of period 4,386 59 59 831
Cash at end of period 918 148 4,386 59
Supplemental cash flow information        
Interest paid 301 145 498 119
Income taxes paid   62 $ 55 156
Supplemental non-cash flow information        
Purchase of equipment with finance leases $ 431 $ 269    
Reclassification warrant fair value at exercise to equity       70
Related party receivable settled for common shares       $ (2,191)