XML 17 R7.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Operating activities:        
Net income $ (410,000) $ 165,000 $ 3,423,000 $ 88,000
Adjustments to reconcile net income to net cash from operating activities:        
Depreciation, amortization, and other 1,644,000 1,265,000 4,501,000 3,874,000
Loss on write down of impaired assets and associated removal costs, net 0 0 188,000 578,000
Accretion of debt issuance costs 19,000 7,000 77,000 44,000
Bargain purchase gain RI Acquisition, net of deferred income taxes (263,000) 0 (3,942,000) 0
Non cash lease expense     219,000 231,000
Accretion of unfavorable lease position     (26,000)
Deferred income taxes     183,000 0
Stock-based compensation expense     285,000 291,000
Changes in operating assets and liabilities:        
Receivables     (3,975,000) (498,000)
Prepaid expenses and other assets     148,000 799,000
Asset retirement obligations, related party     (113,000) 578,000
Related party liabilities     (2,006,000) 2,291,000
Accounts payable, accrued liabilities, and deferred revenue     2,379,000 713,000
Income taxes payable     (1,229,000) 54,000
Lease liabilities     (219,000) (265,000)
Net cash (used in) provided by operating activities     (107,000) 8,778,000
Investing activities:        
Cash received in excess of cash paid for the RI Acquisition     538,000 0
Payment for purchases of property and equipment     (3,278,000) (6,176,000)
Net cash used in investing activities     (2,740,000) (6,176,000)
Financing activities:        
Principal payments on long-term debt     (1,430,000) (1,589,000)
Payments on line of credit     (8,900,000) 0
Advances on line of credit     10,900,000 1,400,000
Long-term debt financing     2,700,000
Principal payments on short-term financing     0 (202,000)
Capital contribution non-controlling interests     38,000 0
Distributions to non-controlling interests     (95,000) 0
Debt issuance costs long-term debt     (97,000) (9,000)
Net cash provided by (used in) financing activities     3,116,000 (400,000)
Net change in cash, cash equivalents, and restricted cash     269,000 2,202,000
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 14,077,000 14,655,000 14,077,000 14,655,000
Supplemental cash flow disclosure        
Interest     993,000 781,000
Income taxes     1,718,000 277,000
Schedule of noncash investing and financing activities        
Equipment included in accounts payable and accrued liabilities     3,114,000 0
Non-controlling interest RI Acquisition 200,000   1,900,000 0
Detail of cash, cash equivalents and restricted cash at end of period        
Cash and cash equivalents 13,827,000 14,537,000 13,827,000 14,537,000
Restricted cash 250,000 118,000 250,000 118,000
Cash, cash equivalents, and restricted cash at end of period $ 14,077,000 $ 14,655,000 $ 14,077,000 $ 14,655,000