Annual report pursuant to Section 13 and 15(d)

Consolidated Statements of Cash Flows

v3.22.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities:    
Net income $ 6,575,770 $ 13,167,314
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 6,088,947 2,734,462
Net loss on disposition or impairment (non-cash portion) 125,237 1,193
Net franchise fees recognized upon termination of franchise agreements (133,007) (57,080)
Deferred income taxes (1,247,198) (8,097,494)
Stock based compensation expense 1,056,015 885,975
Changes in operating assets and liabilities:    
Accounts receivable (1,637,589) 794,586
Prepaid expenses and other current assets (715,740) (443,547)
Deferred franchise costs (1,418,235) (899,056)
Deposits and other assets (148,516) (43,380)
Accounts payable (14,373) (90,429)
Accrued expenses 886,738 389,973
Payroll liabilities 1,130,281 (68,071)
Deferred revenue 3,624,944 2,206,063
Other liabilities 1,059,506 702,733
Net cash provided by operating activities 15,232,780 11,183,242
Cash flows from investing activities:    
Acquisition (5,765,135) (534,000)
Purchase of property and equipment (6,989,534) (3,156,233)
Reacquisition and termination of regional developer rights (1,388,700) (1,039,500)
Payments received on notes receivable 0 128,724
Net cash used in investing activities (14,143,369) (4,601,009)
Cash flows from financing activities:    
Payments of finance lease obligation (80,322) (57,097)
Purchases of treasury stock under employee stock plans (707,727) (32,070)
Proceeds from exercise of stock options 1,519,317 1,009,364
Proceeds from the Credit Agreement, net of related fees 0 1,947,352
Proceeds from the Paycheck Protection Program 0 2,727,970
Repayment of debt under the Paycheck Protection Program (2,727,970) 0
Net cash (used in) provided by financing activities (1,996,702) 5,595,519
(Decrease) increase in cash (907,291) 12,177,752
Cash and restricted cash, beginning of period 20,819,629 8,641,877
Cash and restricted cash, end of period 19,912,338 20,819,629
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents [Abstract]    
Cash and cash equivalents 19,526,119 20,554,258
Restricted cash 386,219 265,371
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Total 19,912,338 20,819,629
Asset and Franchise Purchase Agreement, Phoenix, Arizona    
Cash flows from investing activities:    
Acquisition (1,925,000) (534,000)
Asset and Franchise Purchase Agreement, North Carolina    
Cash flows from investing activities:    
Acquisition $ (3,840,135) $ 0