XML 17 R7.htm IDEA: XBRL DOCUMENT v3.20.1
Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Cash flows from operating activities:    
Net income $ 1,277,000 $ 807,000
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Depreciation 568,000 551,000
Amortization of intangible assets 329,000 308,000
Non-cash lease expense 38,000 6,000
Stock compensation expense 243,000 212,000
Provision for bad debt 252,000  
Changes in operating assets and liabilities:    
Accounts receivable (1,716,000) (132,000)
Inventories 3,027,000 770,000
Prepaid expenses and other current assets (120,000) (70,000)
Accounts payable (1,506,000) (2,544,000)
Other accrued liabilities (1,599,000) (591,000)
Total adjustments (484,000) (1,490,000)
Net cash provided by (used in) operating activities 793,000 (683,000)
Cash flows from investing activities:    
Purchase of property, plant and equipment (597,000) (438,000)
Net cash used in investing activities (2,671,000) (438,000)
Cash flows from financing activities:    
Net borrowings of long-term debt 612,000 1,057,000
Cash settlement of stock options (457,027) (80,000)
Repayments on mortgage (67,000) (67,000)
Distributions to shareholders (400,000) (405,000)
Purchase of treasury stock (214,000)  
Net cash (used in) provided by financing activities (526,000) 505,000
Effect of exchange rate changes on cash and cash equivalents (146,000) 5,000
Net change in cash and cash equivalents (2,550,000) (611,000)
Cash and cash equivalents at beginning of period 6,822,000 4,409,000
Cash and cash equivalents at end of period 4,272,000 3,798,000
Supplemental cash flow information:    
Cash paid for income taxes 319,000 170,000
Cash paid for interest 340,000 $ 487,000
First Aid Central    
Cash flows from operating activities:    
Net income 100,000  
Cash flows from investing activities:    
Acquisition of First Aid Central $ (2,074,000)