XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash flows from operating activities:    
Net income (loss) $ 1,559,000 $ (1,175,000)
Reconciliation of net income (loss) to cash provided by operating activities:    
Depreciation and amortization expense 2,957,000 2,858,000
Amortization of debt issuance costs 45,000 35,000
Compensation costs - stock options 0 1,000
Provision for losses on accounts receivable 23,000 25,000
Gain on disposal of equipment (7,000) 0
Change in operating assets and liabilities:    
Accounts receivable (527,000) (501,000)
Unbilled membership dues receivable (278,000) (214,000)
Inventories (51,000) (255,000)
Prepaid expenses 436,000 224,000
Other assets, net 1,000 93,000
Accounts payable (2,002,000) (331,000)
Accrued payroll and other compensation 473,000 338,000
Accrued taxes 21,000 (61,000)
Deferred membership dues revenue 1,228,000 975,000
Other liabilities and accrued expenses 74,000 166,000
Net cash provided by operating activities 3,952,000 2,178,000
Cash flows from investing activities:    
Capital expenditures (1,705,000) (3,211,000)
Proceeds from disposal of equipment 7,000 0
Net cash used in investing activities (1,698,000) (3,211,000)
Cash flows from financing activities:    
Borrowings under line of credit facility 0 650,000
Principal payments on term loan facilities (445,000) (414,000)
Principal payments on finance lease obligations (174,000) (118,000)
Net cash used in financing activities (619,000) 118,000
Increase in cash, cash equivalents and restricted cash 1,635,000 (915,000)
Cash, cash equivalents and restricted cash at beginning of period 11,452,000 12,050,000
Cash, cash equivalents and restricted cash at end of period 13,087,000 11,135,000
Significant non-cash operating and investing activities:    
Capital expenditures included in accounts payable 25,000 89,000
Significant non-cash investing and financing activities:    
Operating lease right-of-use assets in exchange for lease obligations 684,000 323,000
Finance lease obligation incurred 201,000 154,000
Cash paid during the period for interest 1,645,000 1,008,000
Cash paid during the period for income taxes $ 0 $ 66,000