XML 21 R6.htm IDEA: XBRL DOCUMENT v3.21.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
OPERATING ACTIVITIES    
Net (loss) income $ (7,716) $ 1,430
Adjustments to reconcile net income to net cash from operating activities (excluding assets acquired and liabilities assumed):    
Depreciation and amortization 6,970 7,411
Non cash lease expense 288 256
Loss on write down impaired assets 8,184 0
Deferred income taxes (2,162) (444)
Accrued interest on lease financing 0 29
Stock-based compensation expense 299 230
Interest expense associated with lease liabilities 65 76
Changes in operating assets and liabilities:    
Receivables 2,966 (1,187)
Prepaid expenses and other assets 762 260
Accounts payable, accrued liabilities and deferred revenue 263 28
Lease liabilities (353) (332)
Income taxes payable 179 130
Net insurance proceeds receivable 0 160
Net cash from operating activities 9,745 8,047
INVESTING ACTIVITIES    
Payment for purchase of property and equipment (455) (990)
Payment for acquisition, net of cash acquired (2,084) 0
Proceeds from sale of equipment 150 0
Net cash (used in) investing activities (2,389) (990)
FINANCING ACTIVITIES    
Principal payments on long-term debt (1,726) (1,980)
Principal payments on finance leases (3,199) (4,142)
Proceeds from financing from acquisition 1,425 0
Distributions to non-controlling interests (761) (939)
Debt issuance costs (30) 0
Proceeds from warrants and options exercised 0 42
Principal payments on short-term financing (519) (51)
Net cash (used in) financing activities (4,810) (7,070)
Net change in cash, cash equivalents and restricted cash 2,546 (13)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of year 1,779 1,792
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of year 4,325 1,779
SUPPLEMENTAL CASH FLOW DISCLOSURE    
Cash paid for interest 938 1,318
Cash paid for income taxes 339 397
SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES    
Lease reassessment right of use assets and lease liabilities 67  
Right of use assets and lease liabilities 135 1,362
Interest capitalized to property and equipment 119 110
Acquisition of equipment with finance leases 496 1,293
Acquisition of equipment with long-term debt financing 1,184 0
Acquisition of insurance with short-term financing 634 $ 526
First working capital payment related to acquisition, withholding taxes 43  
Estimated subsequent working capital payment for acquisition $ 154