XML 18 R7.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Dec. 31, 2020
Cash flows from operating activities      
Net income $ 3,050,000 $ 567,000  
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 2,464,000 1,892,000 $ 1,892,000
Provision for bad debt 0 38,000  
Change in fair value of interest rate swap (1,323,000) 2,415,000  
Amortization of loan fees 3,000 3,000  
(Increase) decrease in operating assets      
Accounts receivable (1,741,000) (2,006,000)  
Inventories 3,049,000 (1,187,000)  
Prepaid expenses and other current assets 3,108,000 (452,000)  
Due from affiliated companies 0 (14,000)  
Deposits (41,000) (2,272,000)  
Other assets 2,000 1,000  
Increase (decrease) in operating liabilities      
Accounts payable (2,883,000) 1,899,000  
Accrued expenses 551,000 581,000  
Related party payable (1,618,000) 469,000  
Credit cards payable (160,000) (285,000)  
Income taxes payable (41,000) 0  
Customer deposits 84,000 (148,000)  
Net cash provided by operating activities 4,504,000 1,501,000  
Cash flows from investing activities      
Purchases of property and equipment (273,000) (2,252,000)  
Deposits paid for property and equipment (921,000) (759,000)  
Acquisition of Pacific Cup, Inc. (900,000) 0  
Net cash used in investing activities (2,094,000) (3,011,000)  
Cash flows from financing activities      
Net proceeds from line of credit 70,000 2,790,000  
Proceeds from long-term debt, net of issuance cost 0 2,000,000  
Payments on long-term debt (1,888,000) (1,738,000)  
Payments on capital lease obligations (79,000) (78,000)  
Net cash (used in) provided by financing activities (1,897,000) 2,974,000  
Net increase in cash and cash equivalents 513,000 1,464,000  
Beginning of year 448,000 802,000 802,000
End of year 961,000 2,266,000 $ 448,000
Supplemental disclosures of non-cash investing and financing activities:      
Capital expenditures funded by capital lease borrowings 0 23,000  
Transfers from deposit to property and equipment 473,000 1,012,000  
Acquisition of Pacific Cup, Inc. included within deposits 100,000 0  
Supplemental disclosures of cash flow information:      
Cash paid for income tax 0 0  
Cash paid for interest $ 1,088,000 $ 941,000