XML 20 R6.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Operating activities:    
Net income $ 65,000 $ 100,000
Adjustments to reconcile net income to net cash from operating activities:    
Depreciation, amortization, and other 1,334,000 1,367,000
Accretion of debt issuance costs 38,000 18,000
Non cash lease expense 21,000 88,000
Deferred income taxes 5,000 68,000
Stock-based compensation expense 98,000 96,000
Changes in operating assets and liabilities:    
Receivables (2,138,000) (634,000)
Prepaid expenses and other assets 412,000 548,000
Related party liabilities (1,898,000) (66,000)
Accounts payable, accrued liabilities, and deferred revenue 268,000 279,000
Income taxes payable (49,000) 0
Lease liabilities (21,000) (103,000)
Net cash (used in) provided by operating activities (1,865,000) 1,761,000
Investing activities:    
Payment for purchases of property and equipment (1,183,000) (209,000)
Net cash used in investing activities (1,183,000) (209,000)
Financing activities:    
Principal payments on long-term debt (164,000) (730,000)
Payments on line of credit (2,500,000) 0
Advances on line of credit 2,400,000 0
Long-term debt financing 2,700,000 0
Principal payments on short-term financing 0 (74,000)
Capital contribution non-controlling interests 38,000 0
Distributions to non-controlling interests (95,000) 0
Debt issuance costs long-term debt (97,000) 0
Net cash provided by (used in) financing activities 2,282,000 (804,000)
Net change in cash, cash equivalents, and restricted cash (766,000) 748,000
Cash, cash equivalents, and restricted cash at beginning of period 13,808,000 12,453,000
Cash, cash equivalents, and restricted cash at end of period 13,042,000 13,201,000
Supplemental cash flow disclosure    
Interest 311,000 253,000
Income taxes 17,000 20,000
Schedule of noncash investing and financing activities    
Equipment included in accounts payable and accrued liabilities 1,174,000 0
Detail of cash, cash equivalents and restricted cash at end of period    
Cash and cash equivalents 12,792,000 13,083,000
Restricted cash 250,000 118,000
Cash, cash equivalents, and restricted cash at end of period $ 13,042,000 $ 13,201,000