XML 60 R6.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Cash flows from operating activities:    
Net income (loss) $ (82) $ 333
Reconciliation of net income (loss) to cash provided by operating activities:    
Depreciation and amortization expense 1,848 2,187
Amortization of debt issuance costs 25 22
Compensation costs - stock options 4 5
Provision for losses on accounts receivable 27 34
Gain from disposal of vehicle (45) (17)
Change in operating assets and liabilities, net of effect of acquisition    
Accounts receivable 1,175 (1,462)
Unbilled membership dues receivable (299) (194)
Inventories (33) (31)
Prepaid expenses (124) (49)
Other assets (6) (4)
Accounts payable (667) 1,338
Accrued payroll and other compensation 152 281
Accrued income taxes 22 30
Other accrued taxes (47) (45)
Deferred membership dues revenue 955 613
Other liabilities and accrued expenses 194 103
Net cash provided by operating activities 3,099 3,144
Cash flows from investing activities:    
Capital expenditures (5,689) (2,012)
Proceeds from disposal of vehicle 45 17
Net cash used in investing activities (5,734) (3,264)
Cash flows from financing activities:    
Proceeds under term loan facility 3,000
Payments of debt issuance costs (47) (5)
Principal payments on term loan facilities (533) (422)
Borrowings under line of credit facility 575
Repayment under line of credit facility (134)
Principal payments on finance lease obligations (192) (178)
Net cash provided by (used in) financing activities 2,669 (605)
Increase (decrease) in cash, cash equivalents and restricted cash 34 (725)
Cash, cash equivalents and restricted cash at beginning of period 1,908 3,851
Cash, cash equivalents and restricted cash at end of period 1,942 3,126
Significant non-cash operating and investing activities:    
Capital expenditures included in accounts payable 743 585
Significant non-cash investing and financing activities:    
Operating lease right-of-use assets in exchange for lease obligaitons 1,807
Finance lease obligations incurred 33 77
Acquisition of New Castle Country Club real property in exchange for the assumption of outstanding debt 787
Cash paid during the period for interest 556 490
Cash paid during the period for income taxes 113 82
Boardman Tennis Center [Member]    
Cash flows from investing activities:    
Acquisition of property (1,269)
New Castle Country Club [Member]    
Cash flows from investing activities:    
Acquisition of property $ (90)