
2023 2022
Cash flows from operating activities:
Net income 5,979,961$ 5,765,540$
Adjustments to reconcile net income to net cash,
cash equivalents, and restricted cash provided by operating activities:
Amortization 833,048 826,380
Amortization of debt issuance costs 67,922 50,072
Noncash operating lease costs 70,922 87,131
Provision for credit losses 18,233 -
Changes in operating assets and liabilities:
Accounts receivable (237,622) (435,031)
Notes receivable (137,800) 25,321
Prepaid expenses and other assets (83,226) (14,758)
Prepaid contract costs (15,360) (51,671)
Accounts payable and accrued expenses 793,023 398,668
Deferred franchise fees 220,998 153,175
Operating lease liability (70,922) (69,396)
Net cash provided by operating activities 7,439,177 6,735,431
Cash flows from investing activities:
Purchases of perpetual licenses - (50,000)
Net cash used in investing activities - (50,000)
Cash flows from financing activities:
Payments on long-term debt (12,058,172) (1,475,076)
Proceeds from long-term debt 14,500,000 -
Debt issuance costs (178,500) -
Proceeds from line of credit - 400,000
Payments on line of credit (150,000) (250,000)
Payments on termination liability (117,045) (111,545)
Member distributions (8,061,392) (5,933,683)
Net cash used in financing activities (6,065,109) (7,370,304)
Net increase (decrease) in cash, cash equivalents, and restricted cash 1,374,068 (684,873)
Cash, cash equivalents, and restricted cash at beginning of year 2,113,609 2,798,482
Cash, cash equivalents, and restricted cash at end of year 3,487,677$ 2,113,609$
Classification of cash, cash equivalents, and restricted cash:
Cash and cash equivalents 2,168,752$ 1,311,783$
Restricted cash 1,318,925 801,826
Total cash, cash equivalents, and restricted cash 3,487,677$ 2,113,609$
Supplemental Disclosure of Cash Flow Information
Cash paid during the year for interest 1,325,641$ 770,377$
Cash paid during the year for taxes 16,463$ 13,940$
Right of use asset assumed through operating lease liability -$ 206,838$
Lease assumed through lease liabilit
-$ 229,199$
December 31,
CONSOLIDATED STATEMENTS OF CASH FLOW
ABCSS HOLDINGS, LLC AND SUBSIDIARIE
See accompanying notes to consolidated financial statements.
6