XML 16 R2.htm IDEA: XBRL DOCUMENT v3.24.0.1
CONSOLIDATED CONDENSED BALANCE SHEETS - USD ($)
Dec. 30, 2023
Dec. 31, 2022
Current Assets:    
Cash and cash equivalents $ 13,361,500 $ 13,615,600
Restricted cash 25,000 65,000
Receivables, less allowance for credit losses of $600 and $800 1,475,300 1,438,600
Net investment in leases - current 75,100 344,900
Income tax receivable 31,400 558,700
Inventories 386,100 770,600
Prepaid expenses 1,392,100 1,310,400
Total current assets 16,746,500 18,103,800
Net investment in leases - long-term 0 5,400
Property and equipment:    
Furniture and equipment 3,602,900 3,484,200
Building and building improvements 2,952,100 2,952,100
Less - accumulated depreciation and amortization (4,885,200) (4,731,700)
Property and equipment, net 1,669,800 1,704,600
Operating lease right of use asset 2,425,900 2,716,000
Intangible assets, net 2,994,300 3,348,300
Goodwill 607,500 607,500
Other assets 471,300 429,700
Deferred income taxes 4,052,400 3,540,400
Total assets 28,967,700 30,455,700
Current Liabilities:    
Notes payable, net of unamortized debt issuance costs of $32,100 and $32,100 4,217,900 4,217,900
Accounts payable 1,719,400 2,122,000
Accrued liabilities 2,858,200 2,611,700
Deferred revenue 1,666,100 1,643,900
Total current liabilities 10,461,600 10,595,500
Long-term Liabilities:    
Line of credit/Term loan 30,000,000 30,000,000
Notes payable, net of unamortized debt issuance costs of $96,700 and $120,800 34,848,800 39,066,700
Deferred revenue 7,657,500 6,974,200
Operating lease liabilities 3,715,800 4,287,000
Other liabilities 1,440,100 1,164,400
Total long-term liabilities 77,662,200 81,492,300
Commitments and Contingencies (Note 12)
Shareholders' Equity (Deficit):    
Common stock, no par value, 10,000,000 shares authorized, 3,496,977 and 3,459,673 shares issued and outstanding 7,768,800 1,806,700
Retained earnings (accumulated deficit) (66,924,900) (63,438,800)
Total shareholders' equity (deficit) (59,156,100) (61,632,100)
Total liabilities and shareholders' equity (deficit) $ 28,967,700 $ 30,455,700