XML 21 R8.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
10 Months Ended 12 Months Ended
Nov. 09, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash Flows From Operating Activities:        
Net income (loss)   $ (5,578,000) $ (2,869,000) $ (6,557,000)
Adjustments to reconcile net income to net cash (used in) provided by operating activities:        
Depreciation and amortization   277,000 284,000 267,000
Gain on the disposition of business sold to former affiliate   0 0 (1,820,000)
Equity in (earnings) of former affiliate   0 (671,000) (67,000)
Loss on sale of investment in former affiliate   0 448,000 0
Non-cash interest on receivable from former affiliate   (207,000) 0 0
Loss on disposal of fixed assets   89,000 0 0
Expenses paid by former shareholder   2,206,000 0 0
Amortization of discount on receivable from former affiliate   0 (235,000) (37,000)
Accrued interest on note receivable from former affiliate   (322,000) (46,000) 0
Distributions from former affiliate   0 98,000 13,000
Changes in:        
Cash equivalent - restricted   0 1,532,000 0
Securities owned, at fair value   501,000 (105,000) (82,000)
Receivable from former affiliate investee equity interest   0 0 (76,000)
Receivable from clearing and other brokers   20,000 162,000 317,000
Prepaid expenses and other assets   292,000 84,000 33,000
Accounts payable and accrued liabilities   (539,000) (74,000) (685,000)
Net cash (used in) /provided by operating activities   (3,261,000) (1,392,000) (8,694,000)
Cash Flows From Investing Activities:        
Purchase of furniture, equipment and leasehold improvements   (38,000) (41,000) (154,000)
Distributions from equity investees   0 0 173,000
Payment received from business sold to former affiliate   493,000 0 0
Proceeds from sale of investment in former affiliate   0 4,000,000 0
Collection of advances to former affiliate   0 104,000 0
Net cash provided by/ (used in) investing activities   455,000 4,063,000 19,000
Cash Flows From Financing Activities:        
Cash dividend   (4,494,000) 0 0
Contribution from principal stockholder   610,000 0 0
Net cash (used in) provided by financing activities   (3,884,000) 0 0
Net (decrease) increase in cash and cash equivalents   (6,690,000) 2,671,000 (8,675,000)
Cash and cash equivalents - beginning of period $ 6,749,000 9,420,000 6,749,000 15,424,000
Cash and cash equivalents - end of period   2,730,000 9,420,000 6,749,000
Supplemental cash flow disclosure Non-cash investing activity:        
Note received on sale of investment in former affiliate   0 4,000,000 0
Cancellation of treasury shares   4,760,000 0 0
Non-cash dividend (transferred receivable and note) to principal shareholder   $ 6,174,000 0 0
SIEBERT, BRANDFORD, SHANK FINANCIAL, LLC AND SUBSIDIARY        
Cash Flows From Operating Activities:        
Net income (loss) 1,369,369     170,747
Adjustments to reconcile net income to net cash (used in) provided by operating activities:        
Depreciation and amortization 408,577     267,973
Amortization of discount on receivable from former affiliate 194,581     36,641
Changes in:        
Accounts receivable (750,051)     (1,031,467)
Due to/from broker 9,410,526     (2,514,399)
Securities owned, at fair value (8,603,054)     0
Other assets (28,001)     (54,533)
Payable to (receivable from) affiliates (52,898)     76,056
Bank overdraft 0     (1,225,779)
Deferred rent (95,936)     (72,788)
Accounts payable and accrued liabilities 1,699,037     741,040
Net cash (used in) /provided by operating activities 3,552,150     (3,606,509)
Cash Flows From Investing Activities:        
Purchase of furniture, equipment and leasehold improvements (41,746)     (89,364)
Net cash provided by/ (used in) investing activities (41,746)     (89,364)
Cash Flows From Financing Activities:        
Distributions to members (200,000)     (26,472)
Subordinated borrowings 0     9,000,000
Subordinated repayments (4,000,000)     (5,000,000)
Net cash (used in) provided by financing activities (4,200,000)     3,973,528
Net (decrease) increase in cash and cash equivalents (689,596)     277,655
Cash and cash equivalents - beginning of period 20,065,062   $ 20,065,062 19,787,407
Cash and cash equivalents - end of period 19,375,466     20,065,062
Supplemental Cash Flow Disclosures:        
Cash for: Income taxes paid, net 39,068     24,323
Interest paid 46,176     100,295
Supplemental cash flow disclosure Non-cash investing activity:        
Note payable for purchase of business from affiliate 0     1,820,000
Intangible assets acquired related to business acquired from affiliate issuer relationships 0     (819,000)
Goodwill 0     (1,001,000)
Repayment of subordinated borrowing from former affiliate by cancellation of related secured demand note receivable from former affiliate $ 1,200,000     $ 0