XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Cash flows from operating activities:    
Net income (loss) $ (1,400,000) $ 688,000
Reconciliation of net income (loss) to cash provided by (used in) operating activities:    
Depreciation and amortization expense 829,000 764,000
Amortization of debt issuance costs 11,000 11,000
Compensation costs - stock options 1,000 1,000
Provision for doubtful accounts 2,000 (5,000)
Gain from disposal of equipment 0 (3,000)
Gain on debt extinguishment 0 (1,087,000)
Change in operating assets and liabilities:    
Accounts receivable (806,000) (1,939,000)
Unbilled membership dues receivable (182,000) (116,000)
Inventories (253,000) (228,000)
Prepaid expenses (184,000) (163,000)
Other assets, net 62,000 30,000
Accounts payable (582,000) 1,155,000
Accrued payroll and other compensation 464,000 293,000
Accrued income taxes 7,000 24,000
Other accrued taxes (67,000) (39,000)
Deferred membership dues revenue 1,580,000 926,000
Other liabilities and accrued expenses 116,000 (49,000)
Net cash provided by (used in) operating activities (402,000) 263,000
Cash flows from investing activities:    
Capital expenditures (1,284,000) (668,000)
Proceeds from disposal of equipment 0 3,000
Net cash used in investing activities (1,284,000) (665,000)
Cash flows from financing activities:    
Principal payments on term loan facilities (287,000) (273,000)
Principal payments on finance lease obligations (13,000) (14,000)
Net cash used in financing activities (158,000) (287,000)
Decrease in cash, cash equivalents and restricted cash (1,844,000) (689,000)
Cash, cash equivalents and restricted cash at beginning of period 4,950,000 8,095,000
Cash, cash equivalents and restricted cash at end of period 3,106,000 7,406,000
Significant non-cash operating and investing activities:    
Capital expenditures included in accounts payable 614,000 192,000
Significant non-cash investing and financing activities:    
Operating lease right-of-use assets in exchange for lease obligations 31,000 37,000
Cash paid during the period for interest 264,000 296,000
Cash paid during the period for income taxes 13,000 19,000
Paycheck Protection Program CARES Act [Member]    
Significant non-cash operating and financing activities:    
Interest forgiven from Paycheck Protection Program loans 0 8,000
Subsidiaries [Member]    
Cash flows from financing activities:    
Proceeds from subsidiary private placement offering $ 142,000 $ 0