XML 31 R7.htm IDEA: XBRL DOCUMENT v3.21.2
Unaudited Condensed Consolidated Statement of Cash Flows - USD ($)
5 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2020
Jun. 30, 2021
Jun. 30, 2020
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities:          
Net income (Loss) $ (4,223,533) $ (1,052,699)      
Adjustments to reconcile net income to net cash provided by operating activities:          
Prepaid expenses (168,527) (53,719)      
Other current assets (350) (300)      
Accounts payable 11,658 13,394      
Franchise taxes payable 78,192 (9,449)      
Adjustments to reconcile net loss to net cash used in operating activities:          
Interest earned on marketable securities held in Trust Account (20,078) (21,124)      
Offering costs allocable to warrant liabilities 191,112        
Change in fair value of warrant liabilities 3,883,670 445,662      
Changes in operating assets and liabilities:          
Net cash used in operating activities (247,856) (678,235)      
Interest released from Trust Account   33,742      
Deposit of cash into Trust Account (115,000,000)        
Net cash provided by investing activities (115,000,000) 33,742      
Cash flow from financing activities:          
Proceeds from sale of Units, net of underwriting discounts paid 112,700,000        
Proceeds from sale of Private Warrants 3,800,000        
Proceeds from related party note payable 71,473        
Repayment of related party note payable (71,473)        
Payment of offering costs (373,491)        
Net cash provided by financing activities 116,126,509        
Net increase (decrease) in cash and restricted cash 878,653 (644,193)      
Offering costs paid by related party in exchange for issuance of Class B common stock 25,000        
Offering costs included in other accrued liabilities 70,000        
Deferred underwriting fees charged to additional paid-in capital 4,025,000        
Initial classification of Class A common shares subject to possible redemption 101,947,620        
Change in value of Class A common shares subject to possible redemption (4,105,540) (1,052,700)      
Reconciliation of cash and restricted cash          
Cash – beginning of the period 878,653      
Cash – end of the period 878,653 234,160   $ 878,653  
Ambulnz, Inc.          
Cash flows from operating activities:          
Net income (Loss)   (1,896,989) $ (7,751,246) (14,799,212) $ (21,238,042)
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation of property and equipment   1,099,192 879,476 1,874,069 1,550,259
Amortization of intangible assets   879,984 725,023 1,451,214 640,086
Amortization of finance lease right-of-use assets       2,182,372 1,991,926
Amortization of right of use assets   1,515,552 1,091,184    
Gain (loss) on disposal of assets   27,730 (9,930) (30,546) 1,895
Bad debt expense   1,235,442 1,192,783 1,885,457 2,467,212
Stock based compensation   761,534 343,536 687,072 457,467
Shares issued for services       267,000
Write-off due to seller       (300,000)
Gain on business acquisition       (119,491)
Accounts receivable   (17,442,642) (4,193,265) (16,153,948) (2,275,451)
Prepaid expenses and other current assets   (2,353,394) (94,590) 94,091 (32,918)
Other assets   (90,647) (32,556) (218,099) (3,555)
Accounts payable   2,791,050 902,268 3,006,187 (100,665)
Accrued liabilities   12,327,795 3,813,779 9,666,651 2,188,374
Changes in operating assets and liabilities:          
Net cash used in operating activities   (1,145,393) (3,133,538) (10,654,692) (14,205,903)
Acquisition of property and equipment   (2,581,691) (2,131,669) (4,361,501) (1,450,795)
Proceeds from disposal of property and equipment   6,000 69,113 276,224 1,167,094
Acquisition of intangibles   (1,023,643) (1,168,238) (1,954,745) (2,352,108)
Net cash provided by investing activities   (3,599,334) (3,230,794) (6,040,022) (2,971,284)
Cash flow from financing activities:          
Repayments of line of credit       (1,000,000)
Repayments of notes payable   (258,863) 42,651 (798,371) (449,323)
Due to seller       (34,002)
Noncontrolling interest contributions   333,025 1,500,002 1,500,002 10,500,000
Proceeds from issuance of preferred stock, net of transaction costs       49,035,701
Proceeds from line of credit   8,000,000    
Payments on obligations under finance lease   (968,933) (1,043,678) (1,479,722) (1,748,497)
Acquisition of businesses   (56,496) (35,195) (335,475)
Net cash provided by financing activities   7,048,733 463,780 (812,093) 56,337,881
Effect of exchange rate changes on cash and cash equivalents   102,653 185,682 196,345 (246,279)
Net increase (decrease) in cash and restricted cash   2,406,659 (5,714,870) (17,310,462) 38,914,415
Cash and restricted cash at beginning of period   34,457,273 51,767,735 51,767,735 12,853,320
Cash and restricted cash at end of period 34,457,273 36,863,932 46,052,865 34,457,273 51,767,735
Cash paid for interest   28,816 24,591 608,262 545,872
Acquisition of businesses funded by acquisition payable (see Note 4)       837,168 510,173
Cash paid for interest on finance lease liabilities   245,339 223,254 440,852 523,910
Cash paid for income taxes   8,923 12,204 117,443 47,032
Right-of-use assets obtained in exchange for lease liabilities   2,111,516 131,935 1,600,289 3,550,377
Fixed assets acquired in exchange for notes payable   256,237 77,657    
Reconciliation of cash and restricted cash          
Cash   33,146,205 43,513,812 32,418,220 47,739,610
Restricted Cash   3,717,727 2,539,053 2,039,053 4,028,125
Total cash and restricted cash shown in statement of cash flows   36,863,932 46,052,865 34,457,273 51,767,735
Cash – beginning of the period   32,418,220 $ 47,739,610 47,739,610  
Cash – end of the period $ 32,418,220 $ 33,146,205   $ 32,418,220 $ 47,739,610