XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Cash flows from operating activities:    
Net income (loss) $ (996,000) $ 1,412,000
Reconciliation of net income (loss) to cash provided by operating activities:    
Depreciation and amortization expense 1,671,000 1,531,000
Amortization of debt issuance costs 21,000 21,000
Compensation costs - stock options 2,000 3,000
Provision for losses on accounts receivable 6,000 0
Gain from disposal of equipment 0 (3,000)
Gain on debt extinguishment 0 (1,964,000)
Change in operating assets and liabilities:    
Accounts receivable (527,000) (294,000)
Unbilled membership dues receivable (567,000) (517,000)
Inventories (425,000) (324,000)
Prepaid expenses 57,000 (36,000)
Other assets, net 11,000 29,000
Accounts payable (349,000) (783,000)
Accrued payroll and other compensation 932,000 515,000
Accrued income taxes 28,000 16,000
Other accrued taxes (200,000) (85,000)
Deferred membership dues revenue 2,419,000 2,180,000
Other liabilities and accrued expenses 36,000 (3,000)
Net cash provided by operating activities 2,119,000 1,698,000
Cash flows from investing activities:    
Capital expenditures (3,304,000) (1,820,000)
Proceeds from disposal of equipment 0 3,000
Net cash used in investing activities (3,304,000) (1,817,000)
Cash flows from financing activities:    
Principal payments on term loan facilities (577,000) (549,000)
Principal payments on finance lease obligations (63,000) (120,000)
Net cash used in financing activities (498,000) (669,000)
Decrease in cash, cash equivalents and restricted cash (1,683,000) (788,000)
Cash, cash equivalents and restricted cash at beginning of period 4,950,000 8,095,000
Cash, cash equivalents and restricted cash at end of period 3,267,000 7,307,000
Significant non-cash operating and investing activities:    
Capital expenditures included in accounts payable 1,139,000 267,000
Significant non-cash investing and financing activities:    
Operating lease right-of-use assets in exchange for lease obligations 31,000 67,000
Cash paid during the period for interest 525,000 574,000
Cash paid during the period for income taxes 25,000 42,000
Paycheck Protection Program CARES Act [Member]    
Significant non-cash operating and financing activities:    
Interest forgiven from Paycheck Protection Program loans 0 17,000
Subsidiaries [Member]    
Cash flows from financing activities:    
Proceeds from subsidiary private placement offering $ 142,000 $ 0