XML 21 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Operating Activities:    
Net income $ 2,112,842 $ 10,563,249
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 3,620,899 3,145,372
Stock-based compensation expense 571,632 527,762
Stock-based employee match contribution 875,798 850,998
Deferred income taxes (454,015) 2,826,000
Loss on disposal of assets 49,214 157,160
Loss (gain) from equity investment 5,467,771 (1,501,268)
Gain on sale of land 0 (6,489,976)
Gain on transfer of land (1,732,353) 0
Changes in operating assets and liabilities:    
Accounts receivable 44,971 134,273
Employee retention credit 0 6,103,236
Increase in TIF receivable (681,332) (674,378)
Inventory, prepaid expenses and deposits (1,233,504) (17,403)
Income taxes receivable and prepaid income taxes 896,899 (2,031,000)
Other long-term receivables (1,597,463) 0
Operating lease right-of-use assets 25,352 24,524
Operating lease liabilities (25,352) (24,524)
Accounts payable (2,121,199) (1,465,498)
Deferred revenue 36,346 (138,544)
Casino accruals (508,250) (16,945)
Accrued wages and payroll taxes 488,597 (151,952)
Accrued property taxes 362,569 (54,431)
Other long-term liabilities 181,000 0
Payable to horsepersons 107,392 (230,146)
Net cash provided by operating activities 6,487,814 11,536,509
Investing Activities:    
Additions to land, buildings, and equipment (11,984,131) (7,907,963)
Proceeds from disposal of assets 60,800 60,800
Proceeds from sale of land 0 8,336,359
Additions for TIF eligible improvements (4,244,238) (4,160)
Proceeds from sale of short-term investments 7,000,000 5,000,000
Purchase of short-term investments (7,000,000) (5,000,000)
Cash dividends received from equity investments 36,480 30,368
Increase in related party receivable (1,217,842) (970,751)
Net cash used in investing activities (17,348,931) (455,347)
Financing Activities:    
Proceeds from issuance of common stock 251,577 230,589
Cash dividend paid to shareholders (1,405,636) (1,384,773)
Payments for taxes related to net share settlement of equity awards (108,887) (171,748)
Principal payments on finance lease (30,272) (19,479)
Net cash used in financing activities (1,293,218) (1,345,411)
Net (decrease) increase in cash, cash equivalents, and restricted cash (12,154,336) 9,735,751
Cash, cash equivalents, and restricted cash at beginning of year 25,841,754 16,106,003
Cash, cash equivalents, and restricted cash at end of year 13,687,418 25,841,754
Schedule of non-cash investing and financing activities    
Additions to land, buildings, and equipment funded through accounts payable 1,187,000 2,696,000
Dividend declared but not yet paid 351,000 346,125
Change in investee losses in excess of equity investments 3,552,000 (1,722,000)
ROU assets obtained in exchange for operating lease obligations 171,030 87,430
Transfer of assets to Trackside Investments, LLC 583,000 0
Supplemental disclosure of cash flow information:    
Income taxes paid, net of refunds 300,000 3,622,000
Interest paid $ 13,000 $ 1,000