2024 Q2 Form 10-Q Financial Statement
#000149315224019165 Filed on May 14, 2024
Income Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
Revenue | $10.76M | $10.43M | |
YoY Change | 3.14% | 57.27% | |
Cost Of Revenue | $9.239M | $8.413M | |
YoY Change | 9.82% | 28.56% | |
Gross Profit | $1.519M | $2.017M | |
YoY Change | -24.69% | 2192.05% | |
Gross Profit Margin | 14.12% | 19.34% | |
Selling, General & Admin | $301.0K | $496.0K | |
YoY Change | -39.31% | 75.89% | |
% of Gross Profit | 19.82% | 24.59% | |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $860.0K | $693.0K | |
YoY Change | 24.1% | 26.0% | |
% of Gross Profit | 56.62% | 34.36% | |
Operating Expenses | -$9.540M | -$8.909M | |
YoY Change | 7.08% | -1170.79% | |
Operating Profit | $358.0K | $828.0K | |
YoY Change | -56.76% | -211.29% | |
Interest Expense | -$3.189M | -$2.008M | |
YoY Change | 58.81% | 6.7% | |
% of Operating Profit | -890.78% | -242.51% | |
Other Income/Expense, Net | -$3.229M | -$2.097M | |
YoY Change | 53.98% | 4268.75% | |
Pretax Income | -$2.871M | -$1.269M | |
YoY Change | 126.24% | -52.54% | |
Income Tax | -$212.0K | ||
% Of Pretax Income | |||
Net Earnings | -$2.871M | -$1.057M | |
YoY Change | 171.62% | -35.11% | |
Net Earnings / Revenue | -26.69% | -10.13% | |
Basic Earnings Per Share | -$3.91 | -$1.44 | |
Diluted Earnings Per Share | -$3.91 | -$1.44 | |
COMMON SHARES | |||
Basic Shares Outstanding | 734.2K shares | 734.2K shares | 734.2K shares |
Diluted Shares Outstanding | 734.2K shares | 734.2K shares |
Balance Sheet
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $3.720M | $3.885M | $1.389M |
YoY Change | 40.17% | 179.7% | -17.66% |
Cash & Equivalents | $3.511M | $3.572M | $989.0K |
Short-Term Investments | $209.0K | $313.0K | $400.0K |
Other Short-Term Assets | |||
YoY Change | |||
Inventory | $27.00K | ||
Prepaid Expenses | |||
Receivables | $459.0K | $338.0K | |
Other Receivables | $0.00 | $0.00 | |
Total Short-Term Assets | $4.031M | $1.327M | |
YoY Change | 203.77% | -35.36% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $34.51M | $33.41M | |
YoY Change | 3.3% | 5.67% | |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | $313.0K | $400.0K | |
YoY Change | -21.75% | -71.67% | |
Other Assets | $1.637M | $11.63M | |
YoY Change | -85.92% | -25.73% | |
Total Long-Term Assets | $37.62M | $47.84M | |
YoY Change | -21.35% | -4.7% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $4.031M | $1.327M | |
Total Long-Term Assets | $37.62M | $47.84M | |
Total Assets | $41.40M | $41.66M | $49.16M |
YoY Change | 0.73% | -15.27% | -5.9% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $14.12M | $11.77M | |
YoY Change | 19.96% | 34.84% | |
Accrued Expenses | $6.501M | $4.359M | |
YoY Change | 49.14% | 21.35% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | |
YoY Change | -100.0% | ||
Long-Term Debt Due | $0.00 | ||
YoY Change | -100.0% | ||
Total Short-Term Liabilities | $23.61M | $17.18M | |
YoY Change | 37.41% | -36.76% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $128.7M | $124.8M | |
YoY Change | 3.11% | 10.5% | |
Other Long-Term Liabilities | $0.00 | ||
YoY Change | -100.0% | ||
Total Long-Term Liabilities | $128.7M | $124.8M | |
YoY Change | 3.11% | 9.95% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $23.61M | $17.18M | |
Total Long-Term Liabilities | $128.7M | $124.8M | |
Total Liabilities | $156.4M | $152.3M | $142.0M |
YoY Change | 8.07% | 7.26% | 0.93% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$117.1M | -$112.7M | -$94.91M |
YoY Change | 10.76% | 18.77% | |
Common Stock | $2.092M | $2.092M | $2.092M |
YoY Change | 0.0% | 0.0% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$115.0M | -$110.6M | -$92.82M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $41.40M | $41.66M | $49.16M |
YoY Change | 0.73% | -15.27% | -5.9% |
Cashflow Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$2.871M | -$1.057M | |
YoY Change | 171.62% | -35.11% | |
Depreciation, Depletion And Amortization | $860.0K | $693.0K | |
YoY Change | 24.1% | 26.0% | |
Cash From Operating Activities | $30.00K | $563.0K | |
YoY Change | -94.67% | -132.62% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | $731.0K | $1.449M | |
YoY Change | -49.55% | -436.98% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $0.00 | ||
YoY Change | |||
Cash From Investing Activities | -$731.0K | -$1.449M | |
YoY Change | -49.55% | 236.98% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 1.442M | -427.0K | |
YoY Change | -437.7% | -117.59% | |
NET CHANGE | |||
Cash From Operating Activities | 30.00K | 563.0K | |
Cash From Investing Activities | -731.0K | -1.449M | |
Cash From Financing Activities | 1.442M | -427.0K | |
Net Change In Cash | 741.0K | -1.313M | |
YoY Change | -156.44% | -582.72% | |
FREE CASH FLOW | |||
Cash From Operating Activities | $30.00K | $563.0K | |
Capital Expenditures | $731.0K | $1.449M | |
Free Cash Flow | -$701.0K | -$886.0K | |
YoY Change | -20.88% | -31.64% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000079661 | ||
CY2024Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
usd | |
us-gaap |
Increase Decrease In Trading Securities
IncreaseDecreaseInTradingSecurities
|
usd | ||
us-gaap |
Increase Decrease In Accounts Payable And Other Operating Liabilities
IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities
|
usd | ||
PRSI |
Increase Decrease In Due To Securities Broker
IncreaseDecreaseInDueToSecuritiesBroker
|
usd | ||
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
usd | ||
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
usd | ||
CY2024Q1 | us-gaap |
Marketable Securities Realized Gain Loss Excluding Other Than Temporary Impairments
MarketableSecuritiesRealizedGainLossExcludingOtherThanTemporaryImpairments
|
usd | |
CY2023Q1 | us-gaap |
Marketable Securities Realized Gain Loss Excluding Other Than Temporary Impairments
MarketableSecuritiesRealizedGainLossExcludingOtherThanTemporaryImpairments
|
usd | |
us-gaap |
Marketable Securities Realized Gain Loss Excluding Other Than Temporary Impairments
MarketableSecuritiesRealizedGainLossExcludingOtherThanTemporaryImpairments
|
usd | ||
CY2024Q1 | us-gaap |
Security Deposit Liability
SecurityDepositLiability
|
usd | |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-03-31 | ||
CY2023Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
734187 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
734187 | shares |
CY2024Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-2871000 | usd |
CY2023Q1 | us-gaap |
Profit Loss
ProfitLoss
|
-1057000 | usd |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
32076000 | usd | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
32632000 | usd | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
27925000 | usd | |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
26445000 | usd | |
us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
2522000 | usd | |
us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
1955000 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1054000 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1321000 | usd | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
31501000 | usd | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
29721000 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
575000 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2911000 | usd | |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
5796000 | usd | |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
4871000 | usd | |
us-gaap |
Marketable Securities Gain Loss Excluding Other Than Temporary Impairments
MarketableSecuritiesGainLossExcludingOtherThanTemporaryImpairments
|
-46000 | usd | |
us-gaap |
Marketable Securities Gain Loss Excluding Other Than Temporary Impairments
MarketableSecuritiesGainLossExcludingOtherThanTemporaryImpairments
|
92000 | usd | |
us-gaap |
Investment Income Interest And Dividend
InvestmentIncomeInterestAndDividend
|
10000 | usd | |
us-gaap |
Investment Income Interest And Dividend
InvestmentIncomeInterestAndDividend
|
33000 | usd | |
PRSI |
Trading And Margin Interest Expense
TradingAndMarginInterestExpense
|
122000 | usd | |
PRSI |
Trading And Margin Interest Expense
TradingAndMarginInterestExpense
|
204000 | usd | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-7571000 | usd | |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-6229000 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-6996000 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-3318000 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1000 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-932000 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-2386000 | usd | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-9.53 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-9.53 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-3.25 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-3.25 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
734187 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
734187 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
734187 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
734187 | shares | |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-103635000 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1560000 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-105195000 | usd |
CY2023Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2566000 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-107761000 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2871000 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-110632000 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-90432000 | usd |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-9000 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-90441000 | usd |
CY2022Q4 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1320000 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-91761000 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-91761000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1057000 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-92818000 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-92818000 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
-6997000 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-2386000 | usd | |
PRSI |
Marketable Securities Unrealized Gain Loss Including Gain Loss On Common Stock
MarketableSecuritiesUnrealizedGainLossIncludingGainLossOnCommonStock
|
-46000 | usd | |
PRSI |
Marketable Securities Unrealized Gain Loss Including Gain Loss On Common Stock
MarketableSecuritiesUnrealizedGainLossIncludingGainLossOnCommonStock
|
229000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
2522000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1955000 | usd | |
PRSI |
Amortization Of Loan Costs
AmortizationOfLoanCosts
|
122000 | usd | |
PRSI |
Amortization Of Loan Costs
AmortizationOfLoanCosts
|
183000 | usd | |
PRSI |
Amortization Of Other Notes Payable
AmortizationOfOtherNotesPayable
|
425000 | usd | |
PRSI |
Amortization Of Other Notes Payable
AmortizationOfOtherNotesPayable
|
425000 | usd | |
us-gaap |
Increase Decrease In Trading Securities
IncreaseDecreaseInTradingSecurities
|
-370000 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
40000 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-39000 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
430000 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
1548000 | usd | |
PRSI |
Increase Decrease In Accounts Payable And Other Liabilities
IncreaseDecreaseInAccountsPayableAndOtherLiabilities
|
1536000 | usd | |
PRSI |
Increase Decrease In Accounts Payable And Other Liabilities
IncreaseDecreaseInAccountsPayableAndOtherLiabilities
|
2014000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Other Operating Liabilities
IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities
|
57000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
3056000 | usd | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
1696000 | usd | |
PRSI |
Increase Decrease In Due To Securities Broker
IncreaseDecreaseInDueToSecuritiesBroker
|
-130000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-553000 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1539000 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
2650000 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
4131000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-2650000 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-4131000 | usd | |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
4400000 | usd | |
PRSI |
Payment Of Mortgage And Finance Leases Net
PaymentOfMortgageAndFinanceLeasesNet
|
1194000 | usd | |
PRSI |
Payment Of Mortgage And Finance Leases Net
PaymentOfMortgageAndFinanceLeasesNet
|
1589000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
3206000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-1589000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
3000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-4181000 | usd | |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
5206000 | usd |
CY2022Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
8888000 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
5209000 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
4707000 | usd |
us-gaap |
Interest Paid Net
InterestPaidNet
|
3718000 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
4249000 | usd | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
165000 | usd | |
CY2017Q1 | us-gaap |
Lessee Operating Lease Option To Extend
LesseeOperatingLeaseOptionToExtend
|
automatically renews for successive one (1) year periods, not to exceed five years in the aggregate, subject to certain conditions | |
CY2017Q1 | PRSI |
Percentage Of Management Fee Payable
PercentageOfManagementFeePayable
|
0.0170 | pure |
CY2017Q1 | PRSI |
Percentage Of Gross Operating Profit
PercentageOfGrossOperatingProfit
|
0.10 | pure |
CY2024Q1 | PRSI |
Mortgage Notes Payable
MortgageNotesPayable
|
106045000 | usd |
CY2024Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-112724000 | usd |
CY2013Q4 | PRSI |
Partnership Redemption Adjustment
PartnershipRedemptionAdjustment
|
64100000 | usd |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-553000 | usd | |
CY2024Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3572000 | usd |
CY2023Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2295000 | usd |
CY2024Q1 | us-gaap |
Restricted Cash
RestrictedCash
|
1637000 | usd |
CY2023Q2 | us-gaap |
Restricted Cash
RestrictedCash
|
2911000 | usd |
CY2024Q1 | us-gaap |
Marketable Securities Current
MarketableSecuritiesCurrent
|
313000 | usd |
CY2023Q2 | us-gaap |
Marketable Securities Current
MarketableSecuritiesCurrent
|
359000 | usd |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
4400000 | usd | |
CY2024Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
10758000 | usd |
CY2023Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
10430000 | usd |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
32076000 | usd | |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
32632000 | usd | |
CY2024Q1 | PRSI |
Contract Assets Other Than Trade And Other Receivables
ContractAssetsOtherThanTradeAndOtherReceivables
|
0 | usd |
CY2023Q2 | PRSI |
Contract Assets Other Than Trade And Other Receivables
ContractAssetsOtherThanTradeAndOtherReceivables
|
1000 | usd |
CY2023Q3 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
290000 | usd |
us-gaap |
Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
|
290000 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
291000 | usd | |
CY2022Q3 | us-gaap |
Contract With Customer Liability
ContractWithCustomerLiability
|
493000 | usd |
us-gaap |
Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
|
493000 | usd | |
us-gaap |
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
|
364000 | usd | |
CY2024Q1 | us-gaap |
Real Estate Investment Property At Cost
RealEstateInvestmentPropertyAtCost
|
100579000 | usd |
CY2024Q1 | us-gaap |
Real Estate Investment Property Accumulated Depreciation
RealEstateInvestmentPropertyAccumulatedDepreciation
|
66070000 | usd |
CY2024Q1 | us-gaap |
Real Estate Investment Property Net
RealEstateInvestmentPropertyNet
|
34509000 | usd |
CY2023Q2 | us-gaap |
Real Estate Investment Property At Cost
RealEstateInvestmentPropertyAtCost
|
97929000 | usd |
CY2023Q2 | us-gaap |
Real Estate Investment Property Accumulated Depreciation
RealEstateInvestmentPropertyAccumulatedDepreciation
|
63548000 | usd |
CY2023Q2 | us-gaap |
Real Estate Investment Property Net
RealEstateInvestmentPropertyNet
|
34381000 | usd |
us-gaap |
Depreciation
Depreciation
|
2522000 | usd | |
us-gaap |
Depreciation
Depreciation
|
1955000 | usd | |
CY2024Q1 | us-gaap |
Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
|
-12000 | usd |
CY2023Q1 | us-gaap |
Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
|
-5000 | usd |
CY2024Q1 | us-gaap |
Marketable Securities Gain Loss Excluding Other Than Temporary Impairments
MarketableSecuritiesGainLossExcludingOtherThanTemporaryImpairments
|
-12000 | usd |
CY2023Q1 | us-gaap |
Marketable Securities Gain Loss Excluding Other Than Temporary Impairments
MarketableSecuritiesGainLossExcludingOtherThanTemporaryImpairments
|
-5000 | usd |
us-gaap |
Marketable Securities Realized Gain Loss Excluding Other Than Temporary Impairments
MarketableSecuritiesRealizedGainLossExcludingOtherThanTemporaryImpairments
|
-137000 | usd | |
us-gaap |
Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
|
-46000 | usd | |
us-gaap |
Marketable Securities Unrealized Gain Loss
MarketableSecuritiesUnrealizedGainLoss
|
229000 | usd | |
us-gaap |
Marketable Securities Gain Loss Excluding Other Than Temporary Impairments
MarketableSecuritiesGainLossExcludingOtherThanTemporaryImpairments
|
-46000 | usd | |
us-gaap |
Marketable Securities Gain Loss Excluding Other Than Temporary Impairments
MarketableSecuritiesGainLossExcludingOtherThanTemporaryImpairments
|
92000 | usd | |
CY2024Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3572000 | usd |
CY2023Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2295000 | usd |
CY2024Q1 | us-gaap |
Restricted Cash
RestrictedCash
|
1637000 | usd |
CY2023Q2 | us-gaap |
Restricted Cash
RestrictedCash
|
2911000 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
5209000 | usd |
CY2023Q2 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
|
5206000 | usd |
us-gaap |
Number Of Reportable Segments
NumberOfReportableSegments
|
2 | segments | |
CY2024Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
10758000 | usd |
CY2024Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
-9540000 | usd |
CY2024Q1 | PRSI |
Segment Operating Income Loss
SegmentOperatingIncomeLoss
|
1218000 | usd |
CY2024Q1 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
2591000 | usd |
CY2024Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
860000 | usd |
CY2024Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-48000 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-2871000 | usd |
CY2024Q1 | us-gaap |
Assets
Assets
|
41655000 | usd |
CY2023Q1 | us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
10430000 | usd |
CY2023Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
-8909000 | usd |
CY2023Q1 | PRSI |
Segment Operating Income Loss
SegmentOperatingIncomeLoss
|
1521000 | usd |
CY2023Q1 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
1584000 | usd |
CY2023Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
693000 | usd |
CY2023Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-93000 | usd |
CY2023Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-212000 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-1057000 | usd |
CY2023Q1 | us-gaap |
Assets
Assets
|
49162000 | usd |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
32076000 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
-28979000 | usd | |
PRSI |
Segment Operating Income Loss
SegmentOperatingIncomeLoss
|
3097000 | usd | |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
5796000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
2522000 | usd | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-158000 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1000 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-6997000 | usd | |
CY2024Q1 | us-gaap |
Assets
Assets
|
41655000 | usd |
us-gaap |
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
|
32632000 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
-27766000 | usd | |
PRSI |
Segment Operating Income Loss
SegmentOperatingIncomeLoss
|
4866000 | usd | |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
4871000 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
1955000 | usd | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
-79000 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-932000 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-2386000 | usd | |
CY2023Q1 | us-gaap |
Assets
Assets
|
49162000 | usd |
us-gaap |
Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
|
4400000 | usd | |
CY2017Q1 | us-gaap |
Debt Instrument Term
DebtInstrumentTerm
|
P10Y | |
CY2017Q1 | PRSI |
Key Money Incentive Advance To Related Party
KeyMoneyIncentiveAdvanceToRelatedParty
|
2000000 | usd |
CY2017Q1 | us-gaap |
Debt Instrument Convertible Remaining Discount Amortization Period1
DebtInstrumentConvertibleRemainingDiscountAmortizationPeriod1
|
P8Y | |
CY2017Q1 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.05275 | pure |
CY2017Q1 | us-gaap |
Debt Instrument Maturity Date Description
DebtInstrumentMaturityDateDescription
|
Beginning in February 2017, the loan began to amortize over a thirty-year period through its maturity date of January 2024 | |
CY2024Q1 | us-gaap |
Principal Amount Outstanding On Loans Securitized
PrincipalAmountOutstandingOnLoansSecuritized
|
86045000 | usd |
CY2023Q2 | us-gaap |
Principal Amount Outstanding On Loans Securitized
PrincipalAmountOutstandingOnLoansSecuritized
|
87240000 | usd |
us-gaap |
Debt Instrument Maturity Date Description
DebtInstrumentMaturityDateDescription
|
The mezzanine loan is secured by the Operating membership interest held by Mezzanine and is subordinated to the Mortgage Loan. The mezzanine interest only loan had an interest rate of 9.75% per annum and a maturity date of January 1, 2024. | ||
CY2024Q1 | us-gaap |
Accounts Payable Trade Current And Noncurrent
AccountsPayableTradeCurrentAndNoncurrent
|
2200000 | usd |
CY2023Q2 | us-gaap |
Accounts Payable Trade Current And Noncurrent
AccountsPayableTradeCurrentAndNoncurrent
|
1235000 | usd |
CY2024Q1 | PRSI |
Advance Deposits
AdvanceDeposits
|
319000 | usd |
CY2023Q2 | PRSI |
Advance Deposits
AdvanceDeposits
|
301000 | usd |
CY2024Q1 | us-gaap |
Taxes Payable Current And Noncurrent
TaxesPayableCurrentAndNoncurrent
|
476000 | usd |
CY2023Q2 | us-gaap |
Taxes Payable Current And Noncurrent
TaxesPayableCurrentAndNoncurrent
|
59000 | usd |
CY2024Q1 | us-gaap |
Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
|
3280000 | usd |
CY2023Q2 | us-gaap |
Employee Related Liabilities Current And Noncurrent
EmployeeRelatedLiabilitiesCurrentAndNoncurrent
|
2863000 | usd |
CY2024Q1 | us-gaap |
Management Fee Payable
ManagementFeePayable
|
2458000 | usd |
CY2023Q2 | us-gaap |
Management Fee Payable
ManagementFeePayable
|
1683000 | usd |
CY2024Q1 | PRSI |
Mortgage Interest Payable
MortgageInterestPayable
|
1956000 | usd |
CY2023Q2 | PRSI |
Mortgage Interest Payable
MortgageInterestPayable
|
1580000 | usd |
CY2024Q1 | PRSI |
Withholding And Other Taxes Payable
WithholdingAndOtherTaxesPayable
|
1265000 | usd |
CY2023Q2 | PRSI |
Withholding And Other Taxes Payable
WithholdingAndOtherTaxesPayable
|
1204000 | usd |
CY2023Q2 | us-gaap |
Security Deposit Liability
SecurityDepositLiability
|
52000 | usd |
CY2024Q1 | PRSI |
Franchise Fee Payable
FranchiseFeePayable
|
1108000 | usd |
CY2023Q2 | PRSI |
Franchise Fee Payable
FranchiseFeePayable
|
2510000 | usd |
CY2024Q1 | us-gaap |
Accounts Payable Other Current And Noncurrent
AccountsPayableOtherCurrentAndNoncurrent
|
212000 | usd |
CY2023Q2 | us-gaap |
Accounts Payable Other Current And Noncurrent
AccountsPayableOtherCurrentAndNoncurrent
|
194000 | usd |
CY2024Q1 | us-gaap |
Accounts Payable And Other Accrued Liabilities
AccountsPayableAndOtherAccruedLiabilities
|
13274000 | usd |
CY2023Q2 | us-gaap |
Accounts Payable And Other Accrued Liabilities
AccountsPayableAndOtherAccruedLiabilities
|
11681000 | usd |