XML 36 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (unaudited) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Cash flows from operating activities:        
Net (loss) earnings $ (235,000) $ (152,000) $ (159,000) $ 208,000
Adjustments to reconcile net (loss) earnings to net cash provided by (used in) operating activities:        
Depreciation and amortization 40,000 53,000 119,000 162,000
Bad debt (expense) recovery 13,000 (20,000) (43,000) (54,000)
Amortization of unearned compensation 21,000 22,000 61,000 62,000
Note receivable (increase) (17,000) 0 (17,000) 0
Changes in current assets & liabilities        
Accounts receivable 1,486,000 3,042,000 (176,000) (1,194,000)
Inventory (1,987,000) 310,000 (225,000) (1,758,000)
Prepaid expenses & other 433,000 95,000 (64,000) (76,000)
Accounts payable 857,000 (1,006,000) 1,087,000 37,000
Due to/from subcontractor (448,000) (509,000) (1,615,000) 658,000
Accrued expenses 175,000 114,000 (14,000) 227,000
Net cash provided by (used in) operating activities 338,000 1,949,000 (1,046,000) (1,728,000)
Cash used in investing activities:        
Additions to plant & equipment, net (23,000) (22,000) (116,000) (43,000)
Net cash used in investing activities (23,000) (22,000) (116,000) (43,000)
Cash (used in) provided by financing activities:        
(Repayments) borrowings - note payable (130,000) (1,897,000) 1,148,000 1,960,000
Proceeds from shares issued, options exercised and purchase plan 0 0 18,000 2,000
Net cash (used in) provided by financing activities (130,000) (1,897,000) 1,166,000 1,962,000
Net increase in cash 185,000 30,000 4,000 191,000
Cash at beginning of period 40,000 190,000 221,000 29,000
Cash at end of period 225,000 220,000 225,000 220,000
Supplemental cash flow disclosure:        
Interest paid 26,000 30,000 86,000 92,000
Taxes paid $ 0 $ (3,000) $ 21,000 $ 6,000