XML 18 R5.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:    
Net income (loss) $ (980,000) $ 1,647,000
Reconciliation of net income (loss) to cash provided by operating activities:    
Depreciation and amortization expense 3,483,000 3,112,000
Amortization of debt issuance costs 50,000 42,000
Compensation costs - stock options 4,000 5,000
Provision for losses on accounts receivable 32,000 36,000
Gain from disposal of equipment 0 (10,000)
Gain on debt extinguishment 0 (1,964,000)
Change in operating assets and liabilities:    
Accounts receivable (1,226,000) (1,225,000)
Unbilled membership dues receivable (21,000) 7,000
Inventories (356,000) (195,000)
Prepaid expenses (176,000) (266,000)
Other assets, net 0 (25,000)
Accounts payable 663,000 796,000
Accrued payroll and other compensation 192,000 (12,000)
Accrued income taxes 36,000 24,000
Other accrued taxes (1,000) 80,000
Deferred membership dues revenue 280,000 167,000
Other liabilities and accrued expenses 279,000 144,000
Net cash provided by operating activities 2,259,000 2,363,000
Cash flows from investing activities:    
Capital expenditures (6,393,000) (4,424,000)
Proceeds from disposal of equipment 0 3,000
Net cash used in investing activities (6,393,000) (4,421,000)
Cash flows from financing activities:    
Proceeds under New Term Loam facility 31,000,000 0
Principal payments on term loan facilities (21,014,000) (1,111,000)
Principal payments on finance lease obligations (167,000) (334,000)
Borrowinings under line of credit facility 1,550,000 0
Payments of debt issuance costs (277,000) 0
Net cash provided by (used in) financing activities 11,234,000 (1,087,000)
Increase (decrease) in cash, cash equivalents and restricted cash 7,100,000 (3,145,000)
Cash, cash equivalents and restricted cash at beginning of year 4,950,000 8,095,000
Cash, cash equivalents and restricted cash at end of year 12,050,000 4,950,000
Significant non-cash operating and investing activities:    
Capital expenditures included in accounts payable 168,000 271,000
Significant non-cash investing and financing activities:    
Operating lease right-of-use assets in exchange for lease obligations 427,000 498,000
Finance lease obligations incurred 0 104,000
Cash paid during the year for interest 1,313,000 1,130,000
Cash paid during the year for income taxes 58,000 65,000
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 $ 358,000