XML 32 R6.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
OPERATING ACTIVITIES      
Net income $ 1,430 $ 1,630 $ 2,940
Adjustments to reconcile net income to net cash from operating activities:      
Depreciation and amortization 7,411 6,818 6,677
Loss on disposal of assets 0 0 15
Non cash lease expense 256 0 0
Loss on write down investment in equity securities 0 0 579
Amortization of accrued interest on lease financing 0 0 80
Deferred income taxes (444) 48 (1,266)
Accrued interest on lease financing 29 39 33
Stock-based compensation expense 230 223 323
Interest expense associated with lease liabilities 76 0 0
Changes in operating assets and liabilities:      
Receivables (1,187) (420) (860)
Prepaid expenses and other assets 260 (231) (793)
Accounts payable, accrued liabilities and deferred revenue 28 115 125
Lease liability (332) 0 0
Income taxes payable 130 0 0
Net insurance proceeds receivable 160 (160) 0
Net cash from operating activities 8,047 8,062 7,853
INVESTING ACTIVITIES      
Payment for purchase of property and equipment (990) (1,577) (803)
Proceeds from insurance 0 51 0
Proceeds from sale of equipment 0 0 150
Net cash (used in) investing activities (990) (1,526) (653)
FINANCING ACTIVITIES      
Principal payments on long-term debt (1,980) (2,467) (2,314)
Principal payments on finance leases (4,142) (4,089) (4,954)
Distributions to non-controlling interests (939) (690) (666)
Proceeds from warrants and options exercised 42 0 115
Principal payments on short-term financing (51) 0 0
Net cash (used in) financing activities (7,070) (7,246) (7,819)
Net change in cash and cash equivalents (13) (710) (619)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of year 1,792 2,502 3,121
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of year 1,779 1,792 2,502
SUPPLEMENTAL CASH FLOW DISCLOSURE      
Cash paid for interest 1,318 1,612 1,574
Cash paid for income taxes 397 459 126
SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES      
Acquisition of equipment with lease financing 1,293 1,679 2,153
Acquisition of equipment with long-term debt financing 0 1,853 992
Acquisition of insurance with short-term financing 526 0 0
Interest capitalized to property and equipment 110 115 138
Insurance proceeds receivable and due 0 $ 977 $ 0
Right of use assets and lease liabilities $ 1,362