XML 27 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (unaudited) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Cash flows from operating activities:        
Net (loss) earnings $ (40,000) $ (235,000) $ 541,000 $ (159,000)
Adjustments to reconcile net (loss) earnings to net cash provided by (used in) operating activities:        
Depreciation and amortization 29,000 40,000 104,000 119,000
Bad debt recovery 2,000 13,000 1,000 (43,000)
Amortization of unearned compensation 8,000 21,000 52,000 61,000
Issuance of long term asset (22,000) (17,000) (122,000) (17,000)
Changes in current assets & liabilities        
Accounts receivable (416,000) 1,486,000 357,000 (176,000)
Inventory (1,394,000) (1,987,000) (1,016,000) (225,000)
Prepaid expenses & other (265,000) 433,000 (48,000) (64,000)
Accounts payable 2,613,000 857,000 2,006,000 1,087,000
Due to/from subcontractor 623,000 (448,000) 1,061,000 (1,615,000)
Accrued expenses (61,000) 175,000 172,000 (14,000)
Net cash provided by (used in) operating activities 1,077,000 338,000 3,108,000 (1,046,000)
Cash used in investing activities:        
Additions to plant & equipment, net (4,000) (23,000) (28,000) (116,000)
Net cash used in investing activities (4,000) (23,000) (28,000) (116,000)
Cash (used in) provided by financing activities:        
(Repayments) borrowings - note payable (912,000) (130,000) (3,629,000) 1,148,000
Proceeds from shares issued, options exercised and purchase plan 15,000 0 18,000 18,000
Net cash (used in) provided by financing activities (897,000) (130,000) (3,611,000) 1,166,000
Net increase (decrease) in cash 176,000 185,000 (531,000) 4,000
Cash at beginning of period 61,000 40,000 768,000 221,000
Cash at end of period 237,000 225,000 237,000 225,000
Supplemental cash flow disclosure:        
Interest paid 15,000 26,000 60,000 86,000
Taxes paid $ 0 $ 0 $ 2,000 $ 21,000