Quarterly report pursuant to Section 13 or 15(d)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

v3.25.0.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
$ in Thousands
3 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Operating Activities:    
Net income (loss) $ 492 $ (682)
Adjustments to reconcile net income (loss) to net cash provided by operating activities, net of acquisition:    
Depreciation and amortization 4,415 4,295
Amortization of seller note discount 757 673
Amortization of debt issuance cost 21 21
Stock based compensation expense 51 50
Amortization of right-of-use assets 1,031 1,143
Gain on extinguishment of debt (713) 0
Gain on settlement of earnout liability (2,840) 0
Change in deferred income taxes (455) (1,435)
Change in allowance for doubtful accounts (110) (32)
Change in reserve for obsolete inventory (73) 1,001
Changes in assets and liabilities, net of acquisitions:    
Trade receivables 8,931 386
Inventories 3,035 267
Prepaid expenses and other current assets 531 468
Deposits and other assets (667) 42
Accounts payable (2,525) (3,572)
Accrued liabilities (3,016) 3,700
Income taxes payable 535 1,547
Net cash provided by operating activities 9,400 7,872
Investing Activities:    
Acquisition of CRO 0 (1,034)
Acquisition of Johnson 0 (500)
Purchase of property and equipment (1,817) (1,655)
Net cash used in investing activities (1,817) (3,189)
Financing Activities:    
Net payments under revolver loans (3,121) (756)
Net borrowings under related party revolver loans 1,570 0
Payments on related party notes payable (300) 0
Proceeds from the issuance of related party notes payable 1,932 0
Purchase of common treasury stock (157) (107)
Payments on financing leases (999) (793)
Net cash used in financing activities (4,777) (3,423)
Increase in cash 2,806 1,260
Cash, beginning of period 4,601 4,309
Cash, end of period 7,407 5,569
Supplemental cash flow disclosures:    
Interest paid 3,284 3,271
Income taxes received 0 346
Noncash financing and investing activities:    
Noncash debt discount on related party notes 713 0
PMW Acquisition    
Noncash financing and investing activities:    
PMW goodwill adjustment 0 233
CRO acquisition    
Noncash financing and investing activities:    
Noncash items related to acquisition 0 725
Flooring Liquidators adjustment    
Noncash financing and investing activities:    
Noncash items related to acquisition 0 1,501
Related Party    
Financing Activities:    
Cash paid for settlement of seller notes and payments on notes payable (1,932) 0
Nonrelated Party    
Financing Activities:    
Cash paid for settlement of seller notes and payments on notes payable $ (1,770) $ (1,767)