XML 17 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
OPERATING ACTIVITIES    
Net income $ 1,555,000 $ 678,000
Adjustments to reconcile net income to net cash from operating activities:    
Depreciation and amortization 4,783,000 4,972,000
Non cash lease expense 337,000 309,000
Accretion of deferred issuance costs 84,000 59,000
Loss on write down impaired assets 0 105,000
Loss on sublease impairment, net 0 74,000
Loss on extinguishment of debt 0 401,000
Deferred income taxes 344,000 60,000
Stock-based compensation expense 399,000 420,000
Interest expense associated with lease liabilities 29,000 42,000
Changes in operating assets and liabilities:    
Receivables 696,000 (519,000)
Prepaid expenses and other assets (111,000) 14,000
Asset retirement obligations, related party (397,000) (618,000)
Related party liabilities (845,000) 775,000
Lease liability (406,000) (351,000)
Accounts payable, accrued liabilities and deferred revenue 608,000 76,000
Income taxes payable 159,000 (230,000)
Net cash provided by operating activities 7,235,000 6,267,000
INVESTING ACTIVITIES    
Payment for purchases of property and equipment (388,000) (1,674,000)
Net cash (used in) investing activities (388,000) (1,674,000)
FINANCING ACTIVITIES    
Principal payments on long-term debt (2,032,000) (3,927,000)
Principal payments on finance leases 0 (8,919,000)
Long-term debt financing 0 13,897,000
Prepayment penalties 0 (401,000)
Distributions to non-controlling interests (573,000) (514,000)
Debt issuance costs long-term debt (9,000) (325,000)
Proceeds from options exercised 5,000 5,000
Principal payments on short-term financing prepaid insurance (48,000) (471,000)
Net cash (used in) financing activities (2,657,000) (655,000)
Net change in cash and cash equivalents 4,190,000 3,938,000
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of year 8,263,000 4,325,000
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of year 12,453,000 8,263,000
SUPPLEMENTAL CASH FLOW DISCLOSURE    
Cash paid for interest 722,000 680,000
Cash paid for income taxes 169,000 712,000
SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES    
Right of use assets and lease liabilities 0 151,000
Acquisition of equipment with long-term debt financing 0 1,103,000
DETAIL OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD    
Cash and cash equivalents 12,335,000 8,145,000
Restricted cash 118,000 118,000
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of year $ 12,453,000 $ 8,263,000