Cash Flow

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 loss $ (5,398) $ (5,595)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Additions to media library (8,925) (8,621)
Media library amortization 10,041 9,208
Depreciation and amortization 8,580 7,833
Non-cash operating lease expense 834 1,069
Other non-cash items (1,061)  
Share-based compensation expense 1,283 1,059
Equity method investment losses   501
Income tax (benefit) expense (34) 60
Changes in operating assets and liabilities:    
Accounts receivable (1,536) (1,156)
Other receivables (231) (2,043)
Prepaid expenses and other current assets (461) 525
Accounts payable 288 4,656
Accrued and other liabilities 136 (3,363)
Deferred revenue 3,407 1,737
Net cash provided by operating activities 6,923 5,870
Cash flows from investing activities:    
Purchase of intangible assets (10,016) (8)
Additions to property and equipment (4,982) (5,274)
Net cash used in investing activities (14,998) (5,282)
Cash flows from financing activities:    
Proceeds from short-term borrowings 19,500 28,900
Proceeds from the issuance of common stock 33 4,957
Proceeds from sale of subsidiary common stock, net of transaction costs 6,315  
Repayment of short-term debt (19,679) (38,072)
Purchase of treasury stock   (169)
Net cash provided by (used in) financing activities 6,169 (4,384)
Net change in cash and cash equivalents (1,906) (3,796)
Cash and cash equivalents, beginning of year 7,766 11,562
Cash and cash equivalents, end of year 5,860 7,766
Supplemental disclosure of cash flow information    
Cash paid for interest 586 481
Supplemental schedule of non-cash investing and financing activities    
Additions to property and equipment in Accounts payable 109 165
Non-cash consideration paid for intangible assets 6,156  
Value of shares issued for acquisition of content added to Media Library $ 0 $ 669

Source