XML 16 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 8 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Operating activities:      
Net (loss) income $ (912,000) $ 65,000  
Adjustments to reconcile net (loss) income to net cash from operating activities:      
Depreciation, amortization, and other 1,449,000 1,334,000  
Accretion of debt issuance costs 24,000 38,000  
Non cash lease expense 157,000 21,000  
Accretion of unfavorable lease position (26,000) 0  
Deferred income taxes 0 5,000  
Stock-based compensation expense 89,000 98,000  
Changes in operating assets and liabilities:      
Receivables 2,127,000 (2,138,000)  
Prepaid expenses and other assets 576,000 412,000  
Related party liabilities 59,000 (1,898,000)  
Accounts payable and accrued liabilities (883,000) 268,000  
Income taxes payable 0 (49,000)  
Lease liabilities (157,000) (21,000)  
Net cash provided by (used in) operating activities 2,503,000 (1,865,000)  
Investing activities:      
Payment for purchases of property and equipment (4,015,000) (1,183,000)  
Net cash used in investing activities (4,015,000) (1,183,000)  
Financing activities:      
Principal payments on long-term debt (280,000) (164,000)  
Payments on line of credit 0 (2,500,000)  
Advances on line of credit 2,000,000 2,400,000  
Long-term debt financing 0 2,700,000  
Capital contribution non-controlling interests 8,000 38,000  
Distributions to non-controlling interests 0 (95,000)  
Debt issuance costs long-term debt 0 (97,000)  
Net cash provided by financing activities 1,728,000 2,282,000  
Net change in cash, cash equivalents, and restricted cash 216,000 (766,000)  
Cash, cash equivalents, and restricted cash at beginning of period 11,275,000 13,808,000  
Cash, cash equivalents, and restricted cash at end of period 11,491,000 13,042,000 $ 11,275,000
Supplemental cash flow disclosure      
Interest 409,000 311,000  
Income taxes 129,000 17,000  
Schedule of noncash investing and financing activities      
Equipment included in accounts payable and accrued liabilities 2,160,000 1,174,000  
Right of use assets and lease liabilities 175,000 0  
Increase to right of use assets and lease liabilities due to a lease modification 2,071,000 0  
Detail of cash, cash equivalents and restricted cash at end of period      
Cash and cash equivalents 11,241,000 12,792,000 11,025,000
Restricted cash 250,000 250,000  
Cash, cash equivalents, and restricted cash at end of period $ 11,491,000 $ 13,042,000 $ 11,275,000