XML 13 R2.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED BALANCE SHEETS - USD ($)
Dec. 31, 2022
Dec. 25, 2021
Current Assets:    
Cash and cash equivalents $ 13,615,600 $ 11,407,000
Restricted cash 65,000 30,000
Receivables, less allowance for doubtful accounts of $800 and $600 1,438,600 1,103,400
Net investment in leases - current 344,900 2,890,600
Income tax receivable 558,700 667,500
Inventories 770,600 325,200
Prepaid expenses 1,310,400 1,008,600
Total current assets 18,103,800 17,432,300
Net investment in leases - long-term 5,400 229,300
Property and equipment, net 1,704,600 1,976,900
Property and equipment:    
Furniture and equipment 3,484,200 3,406,600
Building and building improvements 2,952,100 2,952,100
Less - accumulated depreciation and amortization (4,731,700) (4,381,800)
Operating lease right of use assets 2,716,000 2,982,000
Intangible assets, net 3,348,300  
Goodwill 607,500 607,500
Other assets 429,700 418,300
Deferred income taxes 3,540,400 3,252,700
Total assets 30,455,700 26,899,000
Current Liabilities:    
Notes payable, net of unamortized debt issuance costs of $32,100 and $17,400 4,217,900 4,232,600
Accounts payable 2,122,000 2,099,000
Accrued liabilities 2,611,700 2,001,000
Deferred revenue 1,643,900 1,645,000
Total current liabilities 10,595,500 9,977,600
Long-term Liabilities:    
Line of credit/Term loan 30,000,000  
Notes payable, net of unamortized debt issuance costs of $120,800 and $61,100 39,066,700 43,376,400
Deferred revenue 6,974,200 6,863,500
Operating lease liabilities 4,287,000 4,810,100
Other liabilities 1,164,400 954,800
Total long-term liabilities 81,492,300 56,004,800
Commitments and Contingencies
Shareholders' Equity (Deficit):    
Common stock, no par value, 10,000,000 shares authorized, 3,459,673 and 3,635,806 shares issued and outstanding 1,806,700  
Retained earnings (accumulated deficit) (63,438,800) (39,083,400)
Total shareholders' equity (deficit) (61,632,100) (39,083,400)
Total liabilities and shareholders' equity (deficit) $ 30,455,700 $ 26,899,000