|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net income | |||||
| Loss (income) from discontinued operations | |||||
| Loss from discontinued operations | |||||
| Net income from continuing operations | |||||
| Adjustments to reconcile net income to net cash provided by operations: | |||||
| Depreciation and amortization | |||||
| Non-cash interest and loss on debt extinguishment | |||||
| Goodwill and Intangible Asset Impairment | |||||
| Provision for credit losses | |||||
| Stock based compensation | |||||
| Deferred taxes | |||||
| Loss on disposition of intangible assets | |||||
| (Loss) gain on disposition of intangible assets and property, plant, and equipment | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Prepaid expenses, deposits, and other assets | |||||
| Prepaid workers' compensation | |||||
| Accounts payable | |||||
| Risk management incentive program liability | |||||
| Other current liabilities | |||||
| Accrued wages, benefits and payroll taxes | |||||
| Due to franchisees | |||||
| Workers’ compensation claim payment deposit | |||||
| Workers' compensation claims liability | |||||
| Net cash provided by operating activities - continuing operations | |||||
| Net cash used in operating activities - discontinued operations | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities | |||||
| Cash paid in business combinations and asset acquisitions | |||||
| Purchase of property and equipment | |||||
| Proceeds from the sale of branches | |||||
| Proceeds from payments on notes receivable | |||||
| Cash issued for notes receivable | |||||
| Purchase of deferred compensation plan investments | |||||
| Investment in intangible assets | |||||
| Net change in franchisee deposits | |||||
| Net cash provided by investing activities | |||||
| Cash flows from financing activities | |||||
| Payment on term loan payable | |||||
| Total payment on term loan payable | |||||
| Payments related to debt issuance | |||||
| Net proceeds from revolving line of credit | |||||
| Total net proceeds from revolving line of credit | |||||
| Net payments on revolving line of credit | |||||
| Repurchase of common stock | |||||
| Net cash used in financing activities | |||||
| Net increase in cash | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Supplemental disclosure of non-cash investing and financing activities | |||||
| Notes receivable issued for the sale of branches | |||||
| Amounts payable assumed related to the purchase of an acquisition | |||||
| Supplemental disclosure of cash flow information | |||||
| Interest paid | |||||
| Income taxes paid | |||||
Loading...