2024 Q2 Form 10-Q Financial Statement

#000149315224019165 Filed on May 14, 2024

View on sec.gov

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

Files In Submission

Name View Source Status
0001493152-24-019165-index-headers.html Edgar Link pending
0001493152-24-019165-index.html Edgar Link pending
0001493152-24-019165.txt Edgar Link pending
0001493152-24-019165-xbrl.zip Edgar Link pending
ex31-1.htm Edgar Link pending
ex31-2.htm Edgar Link pending
ex32-1.htm Edgar Link pending
ex32-2.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
form10-q.htm Edgar Link pending
MetaLinks.json Edgar Link pending
prsi-20240331.xsd Edgar Link pending
prsi-20240331_cal.xml Edgar Link unprocessable
prsi-20240331_def.xml Edgar Link unprocessable
prsi-20240331_lab.xml Edgar Link unprocessable
form10-q_htm.xml Edgar Link completed
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
prsi-20240331_pre.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable