XML 17 R6.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Cash flows from operating activities:    
Net income (loss) $ 2,227,000 $ (504,000)
Reconciliation of net income (loss) to cash provided by operating activities:    
Depreciation and amortization expense 2,308,000 2,152,000
Amortization of debt issuance costs 31,000 31,000
Compensation costs - stock options 4,000 4,000
Provision for doubtful accounts 35,000 23,000
(Gain) loss from disposal of equipment (3,000) 3,000
Gain on debt extinguishment (1,964,000) 0
Change in operating assets and liabilities:    
Accounts receivable (1,210,000) 3,307,000
Unbilled membership dues receivable (254,000) (264,000)
Inventories (244,000) (221,000)
Prepaid expenses (21,000) (85,000)
Other assets, net 14,000 3,000
Accounts payable (418,000) (3,712,000)
Accrued payroll and other compensation 417,000 (5,000)
Accrued income taxes 54,000 (47,000)
Other accrued taxes (33,000) (72,000)
Deferred membership dues revenue 1,226,000 888,000
Other liabilities and accrued expenses (79,000) 286,000
Net cash provided by operating activities 2,090,000 1,787,000
Cash flows from investing activities:    
Capital expenditures (3,249,000) (3,207,000)
Proceeds from disposal of equipment 3,000 0
Net cash used in investing activities (3,246,000) (3,207,000)
Cash flows from financing activities:    
Proceeds under Paycheck Protection Program loans 0 2,765,000
Principal payments on term loan facilities (828,000) (787,000)
Principal payments on finance lease obligations (271,000) (276,000)
Net cash provided by (used in) financing activities (741,000) 1,702,000
Increase (decrease) in cash, cash equivalents and restricted cash (1,897,000) 282,000
Cash, cash equivalents and restricted cash at beginning of period 8,095,000 8,631,000
Cash, cash equivalents and restricted cash at end of period 6,198,000 8,913,000
Significant non-cash operating and investing activities:    
Capital expenditures included in accounts payable 294,000 87,000
Significant non-cash investing and financing activities:    
Operating lease right-of-use assets in exchange for lease obligations 67,000 266,000
Finance lease obligations incurred 0 391,000
Cash paid during the period for interest 851,000 873,000
Cash paid during the period for income taxes 31,000 142,000
Paycheck Protection Program CARES Act [Member]    
Significant non-cash operating and financing activities:    
Interest forgiven from Paycheck Protection Program loans 17,000 0
Subsidiaries [Member]    
Cash flows from financing activities:    
Proceeds from subsidiary private placement offering $ 358,000 $ 0