XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (1,682,000) $ (497,000)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities    
Depreciation of property and equipment 1,851,000 1,634,000
Amortization of intangible assets 640,000 614,000
Amortization of capitalized engineering costs 198,000 151,000
Bad debt expense 29,000 55,000
Non-cash compensation expense 83,000 54,000
Amortization of deferred financing costs 285,000 83,000
Deferred gain on sale of real estate (19,000) (19,000)
Gain on sale of fixed assets held for sale 5,000 0
Deferred Income Taxes (818,000) (17,000)
(Increase) Decrease in Operating Assets:    
Accounts Receivable 2,300,000 1,921,000
Inventory (3,840,000) (4,175,000)
Prepaid Expenses and Other Current Assets 178,000 70,000
Deposits and other assets (151,000) (45,000)
Increase (Decrease) in Operating Liabilities:    
Accounts payable and accrued expenses 754,000 (34,000)
Deferred Rent 6,000 17,000
Deferred revenue 287,000 35,000
Income Taxes payable 5,000 (71,000)
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES 111,000 (224,000)
CASH FLOWS FROM INVESTING ACTIVITIES    
Capitalized engineering costs (394,000) (350,000)
Purchase of property and equipment (1,229,000) (371,000)
Proceeds from the sale of fixed assets 1,671,000 0
Cash paid for acquisitions 0 (5,413,000)
Cash acquired in acquisitions 0 588,000
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 48,000 (5,546,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Note payable - revolver, net (2,668,000) 5,329,000
Proceeds from note payable - term loans 0 3,500,000
Payments of note payable - term loans (2,445,000) (903,000)
Capital lease obligations (604,000) (267,000)
Proceeds from capital lease financing 0 500,000
Proceeds from notes payable - related party 1,400,000 0
Deferred financing costs (199,000) (322,000)
Notes payable - Sellers 0 (41,000)
Payments related to Lease Impairment 0 (30,000)
Expense for issuance of preferred stock (663,000) 0
Proceeds from the issuance of preferred stock 5,250,000 0
Dividends paid 0 (2,200,000)
NET CASH PROVIDED BY FINANCING ACTIVITIES 71,000 5,566,000
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 230,000 (204,000)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 529,000 1,418,000
CASH AND CASH EQUIVALENTS AT END OF YEAR 759,000 1,214,000
Supplemental cash flow information    
Cash paid during the period for interest 916,000 727,000
Cash paid during the period for income taxes 13,000 445,000
Supplemental schedule of non-cash investing and financing activities    
Preferred stock issued for notes payable - related party 1,750,000 0
Acquisition of property and equipment financed by capital lease 2,096,000 124,000
Dividends payable 0 1,134,000
Placement agent warrants issued 26,000 0
Purchase of stock of The Sterling Engineering Corporation and assumption of liabilities in the acquisition as follows:    
Fair Value of Tangible Assets acquired 0 8,281,000
Goodwill 0 1,963,000
Cash acquired 0 588,000
Liabilities assumed 0 (1,216,000)
Common Stock issued 0 (4,203,000)
Cash paid for acquisition $ 0 $ 5,413,000