XML 46 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Income $ 2,548,000 $ 2,247,000
Depreciation of property and equipment 1,557,000 1,503,000
Amortization of intangible assets 693,000 168,000
Amortization of capitalized engineering costs 459,000 580,000
Bad debt expense 80,000 427,000
Non-cash compensation expense 101,000 131,000
Amortization of deferred financing costs 52,000 136,000
Gain on sale of real estate (38,000) (38,000)
Adjustments to Lease Impairment 53,000   
Changes in Assets and Liabilities (Increase) Decrease in Operating Assets:    
Accounts Receivable (4,606,000) (2,088,000)
Inventory 1,136,000 (1,078,000)
Prepaid Expenses and Other Current Assets (216,000) (123,000)
Deposits (132,000) 57,000
Other Assets 51,000 (87,000)
Accounts payable and accrued expenses (1,534,000) 1,567,000
Deferred Rent 82,000 174,000
Income Taxes payable 1,408,000 57,000
NET CASH PROVIDED BY OPERATING ACTIVITIES 1,694,000 3,633,000
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash paid for acquisition (11,600,000)   
Capitalized engineering costs (292,000) (510,000)
Purchase of property and equipment (1,059,000) (778,000)
Deposit for new property and equipment (87,000)   
NET CASH USED IN INVESTING ACTIVITIES (13,038,000) (1,288,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from Private Placement 7,115,000   
Payment of Issuance costs for Private Placement (587,000)   
Notes payable - Sellers (601,000) (377,000)
Capital lease obligations (608,000) (398,000)
Notes payable - Jr. Subordinated Debt (115,000) (130,000)
Notes payable - Revolver 4,787,000 (284,000)
Proceeds from notes payable Term Loan PNC 3,900,000   
Payments of notes payable - Term Loan PNC (2,153,000) (1,000,000)
Cash paid for deferred financing costs (21,000) (20,000)
Payments related to Lease Impairment (101,000) (96,000)
Dividends Paid (359,000)   
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 11,257,000 (2,305,000)
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (87,000) 40,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 577,000 537,000
CASH AND CASH EQUIVALENTS AT END OF YEAR 490,000 577,000
Supplemental cash flow information:    
Cash paid during the year for interest 1,577,000 1,895,000
Cash paid during the year for income taxes 64,000   
Supplemental schedule of non-cash investing and financing activities:    
Junior Subordinated Debt Converted to Common Stock 5,204,000   
Property and equipment acquired under capital leases 797,000 827,000
Purchase of substantially all assets of Nassau Tool Works, Inc and assumption of liabilities in the acquisition as follows:    
Fair Value of Tangible Assets acquired 7,941,000   
Intangible assets, subject to amortization 4,975,000   
Goodwill 162,000   
Liabilities assumed (660,000)   
Due to Old Nassau Tool (518,000)   
Common Stock (300,000)   
Cash paid for acquisition $ 11,600,000