Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.25.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Cash Flows from Operating Activities:    
Net Loss $ (6,591) $ (7,064)
Adjustments to Reconcile Net Loss to Net Cash Provided by (Used in) Operating Activities:    
Amortization of Film and Television Costs 54 62
Depreciation and Amortization of Property, Equipment and Intangible Assets 650 610
Amortization of Right-of-Use Asset 281 561
Amortization of Premium on Marketable Securities 4 26
Share-Based Compensation Expense 87 226
Loss on Settlement of Related Party Note 944 0
Loss on Revaluation of Equity Investments in Your Family Entertainment AG 3,640 0
Unrealized (Gain) Loss on Foreign Currency of Equity Investments in Your Family Entertainment AG (654) 413
Gain on Warrant Revaluation (446) (37)
Realized (Gain) Loss on Marketable Securities (4) 141
Stock Issued for Services 30 74
Stock Options Issued for Services 8 0
Credit Loss (Recovery) Expense (2) 65
Other Non-Cash Items 0 5
Decrease (Increase) in Operating Assets:    
Accounts Receivable 4,466 4,620
Other Receivable (121) (436)
Tax Credits Earned (less capitalized) (2,724) (1,970)
Tax Credits Received, net 4,936 10,251
Film and Television Costs, net (1,161) (162)
Prepaid Expenses and Other Assets (750) (849)
Increase (Decrease) in Operating Liabilities:    
Accounts Payable (5,990) (4,860)
Accrued Salaries and Wages 451 219
Accrued Expenses 1,333 1,121
Accrued Production Costs 257 366
Participations Payable (385) (224)
Deferred Revenue 119 652
Lease Liability (234) 41
Due to Related Party 0 (1)
Other Liabilities (20) (5)
Net Cash Provided by (Used in) Operating Activities (1,822) 3,845
Cash Flows from Investing Activities:    
Repayments from Related Party for Notes Receivable 0 32
Proceeds from Sales and Maturities of Marketable Securities 605 2,562
Investment in Marketable Securities (1,771) 0
Purchase of Property and Equipment (20) (34)
Net Cash Provided by (Used in) Investing Activities (1,186) 2,560
Cash Flows from Financing Activities:    
Proceeds from Margin Loan 2,700 3,081
Repayments of Margin Loan (3,184) (923)
Proceeds from Production Facilities 2,485 2,828
Repayment of Production Facilities (4,474) (9,654)
Repayments of Bank Indebtedness, net 0 (2,841)
Principal Payments on Finance Lease Obligations (70) (362)
Debt Issuance Costs (25) (20)
Proceeds from Warrant Exercise 1 0
Net Cash Used in Financing Activities (2,567) (7,891)
Effect of Exchange Rate Changes on Cash (38) 154
Net Decrease in Cash and Restricted Cash (5,613) (1,332)
Beginning Cash and Restricted Cash 8,385 4,095
Ending Cash and Restricted Cash 2,772 2,763
Supplemental Disclosures of Cash Flow Information    
Cash Paid for Interest 59 252
Cash Paid for Taxes $ 0 $ 19