XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Cash flows from operating activities:    
Net income (loss) $ 76,000 $ 2,227,000
Reconciliation of net income to cash provided by operating activities:    
Depreciation and amortization expense 2,553,000 2,308,000
Amortization of debt issuance costs 35,000 31,000
Compensation costs - stock options 3,000 4,000
Provision for losses on accounts receivable 11,000 35,000
Gain from disposal of equipment 0 (3,000)
Gain on debt extinguishment 0 (1,964,000)
Change in operating assets and liabilities:    
Accounts receivable (3,487,000) (1,210,000)
Unbilled membership dues receivable (300,000) (254,000)
Inventories (384,000) (244,000)
Prepaid expenses (62,000) (21,000)
Other assets, net 15,000 14,000
Increase (Decrease) in Accounts Payable, Total 610,000 (418,000)
Accrued payroll and other compensation 707,000 417,000
Accrued income taxes 61,000 54,000
Other accrued taxes (118,000) (33,000)
Deferred membership dues revenue 1,286,000 1,226,000
Other liabilities and accrued expenses 363,000 (79,000)
Net cash provided by operating activities 1,369,000 2,090,000
Cash flows from investing activities:    
Capital expenditures (5,232,000) (3,249,000)
Proceeds from disposal of equipment 0 3,000
Net cash used in investing activities (5,232,000) (3,246,000)
Cash flows from financing activities:    
Proceeds under New Term Loan facility 31,000,000 0
Principal payments on term loan facilities (20,879,000) (828,000)
Borrowings under line of credit facility 950,000 0
Payments of debt issuance costs (277,000) 0
Principal payments on finance lease obligations (132,000) (271,000)
Net cash provided by (used in) financing activities 10,804,000 (741,000)
Increase (decrease) in cash, cash equivalents and restricted cash 6,941,000 (1,897,000)
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 11,891,000 6,198,000
Significant non-cash operating and investing activities:    
Capital expenditures included in accounts payable 223,000 294,000
Significant non-cash investing and financing activities:    
Operating lease right-of-use assets in exchange for lease obligations 31,000 67,000
Cash paid during the period for interest 820,000 851,000
Cash paid during the period for income taxes 47,000 31,000
Paycheck Protection Program CARES Act [Member]    
Significant non-cash operating and financing activities:    
Interest forgiven from Paycheck Protection Program loans 0 17,000
Subsidiaries [Member]    
Cash flows from financing activities:    
Proceeds from subsidiary private placement offering $ 142,000 $ 358,000