XML 17 R6.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Cash flows from operating activities:    
Net income (loss) $ 688,000 $ (830,000)
Reconciliation of net income (loss) to cash provided by (used in) operating activities:    
Depreciation and amortization expense 764,000 699,000
Amortization of debt issuance costs 11,000 10,000
Compensation costs - stock options 1,000 1,000
Provision for losses on accounts receivable (5,000) 5,000
(Gain) loss from disposal of equipment (3,000) 3,000
Gain on debt extinguishment (1,087,000)
Change in operating assets and liabilities:    
Accounts receivable (1,939,000) 1,027,000
Unbilled membership dues receivable (116,000) (211,000)
Inventories (228,000) (236,000)
Prepaid expenses (163,000) (135,000)
Other assets, net 30,000
Accounts payable 1,155,000 (1,679,000)
Accrued payroll and other compensation 293,000 74,000
Accrued income taxes 24,000 (21,000)
Other accrued taxes (39,000) (29,000)
Deferred membership dues revenue 926,000 865,000
Other liabilities and accrued expenses (49,000) 57,000
Net cash provided by (used in) operating activities 263,000 (400,000)
Cash flows from investing activities:    
Capital expenditures (668,000) (977,000)
Proceeds from disposal of vehicle 3,000
Net cash used in investing activities (665,000) (977,000)
Cash flows from financing activities:    
Principal payments on term loan facilities (273,000) (259,000)
Principal payments on finance lease obligations (14,000) (24,000)
Net cash used in financing activities (287,000) (283,000)
Decrease in cash, cash equivalents and restricted cash (689,000) (1,660,000)
Cash, cash equivalents and restricted cash at beginning of period 8,095,000 8,631,000
Cash, cash equivalents and restricted cash at end of period 7,406,000 6,971,000
Significant non-cash operating and investing activities:    
Capital expenditures included in accounts payable 192,000 367,000
Significant non-cash investing and financing activities:    
Operating lease right-of-use assets in exchange for lease obligations 37,000
Finance lease obligations incurred 47,000
Cash paid during the period for interest 296,000 294,000
Cash paid during the period for income taxes 19,000 65,000
Paycheck Protection Program CARES Act [Member]    
Significant non-cash operating and financing activities:    
Interest forgiven from Paycheck Protection Program loans $ 8,000