XML 28 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jul. 01, 2011
Jun. 25, 2010
Cash flows from operating activities:    
Net Loss $ (1,631,694) $ (1,376,955)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization 258,276 286,859
Loss on debt extinguishment 0 844,798
Change in allowance for bad debt (86,902) 70,000
Change in fair value of stock warrant liability 318,079 884,375
Gain on sale of building 0 (25,550)
Common stock issued for interest and services 15,600 11,400
Common stock Issued for rent 0 77,934
Common stock issuable for services 54,600 0
Stock based compensation 68,473 11,147
Amortization of note discount 0 117,059
Change in assets and liabilities:    
Accounts receivable - trade (1,638,910) (973,369)
Other receivables (931) (379)
Prepaid expenses, deposits and other (96,879) (859,761)
Prepaid workers' compensation premiums 21,757 0
Workers' compensation risk pool deposits 789,516 658,328
Accounts payable (555,291) (537,190)
Accounts receivable factoring agreement 910,425 0
Accrued wages and benefits 184,503 386,411
Workers compensation claims liability (425,382) 431,204
Disbursements outstanding 318,498 0
Other current liabilities (3,257) 0
Net cash provided (used) by operating activities (1,499,519) 6,311
Cash flows from investing activities:    
Purchases of property and equipment (71,926) 0
Proceeds on sale of building 0 156,690
Cash restricted by lender 150,000 (150,000)
Net cash used by investing activities 78,074 6,690
Cash flows from financing activities:    
Proceeds from excercise of common stock warrants 220,000 0
Proceeds from private placement 0 200,000
Change in checks issued and payable 0 41,534
Proceeds on line of credit facility, net 0 8,124
Principal payments on notes payable 0 (286,498)
Costs of common stock offering and registration 0 (15,000)
Net cash provided (used) by financing activities 220,000 (51,840)
Net decrease in cash (1,201,445) (38,839)
Cash, beginning of period 1,667,281 69,971
Cash, end of period 465,836 31,132
Non-cash investing and financing activities    
Fair value of warrants issued in connection with debt extinguishment 0 160,830
Common stock issued in connection with short-term debt refinancing 0 1,500,000
Line of credit settled with accounts receivable 0 2,915,645
Common stock issued for prepaid rent 0 71,591
Supplemental disclosure of cash flow information    
Interest paid $ 35,457 $ 187,877