XML 18 R7.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Cash flows from operating activities:    
Net income $ 11,322,000 $ 6,055,000
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation 1,809,000 1,830,000
Amortization of intangible assets 1,111,000 991,000
Non-cash lease expense 170,000 57,000
Stock compensation expense 1,341,000 929,000
Provision for bad debt 79,000 910,000
PPP loan forgiveness (3,508,000)  
Changes in operating assets and liabilities:    
Accounts receivable (9,060,000) (7,293,000)
Inventories 1,678,000 (8,544,000)
Prepaid expenses and other current assets (859,000) 121,000
Accounts payable (959,000) 2,040,000
Other accrued liabilities (145,000) 4,645,000
Total adjustments (8,343,000) (4,314,000)
Net cash provided by operating activities 2,979,000 1,741,000
Cash flows from investing activities:    
Purchase of property, plant and equipment (4,792,000) (2,081,000)
Net cash used in investing activities (4,792,000) (4,155,000)
Cash flows from financing activities:    
Net borrowings of long-term debt 1,687,000 (2,537,000)
Cash settlement of stock options (211,000) (805,000)
Repayments on mortgage (200,000) (200,000)
Proceeds from issuance of common stock 3,066,000 59,000
Distributions to shareholders (1,329,000) (1,201,000)
Purchase of treasury shares   (287,000)
Net cash provided by (used in) financing activities 3,013,000 (1,463,000)
Effect of exchange rate changes on cash and cash equivalents (61,000) 86,000
Net change in cash and cash equivalents 1,139,000 (3,791,000)
Cash and cash equivalents at beginning of period 4,167,000 6,822,000
Cash and cash equivalents at end of period 5,306,000 3,031,000
Supplemental cash flow information:    
Cash paid for income taxes 1,070,000 415,000
Cash paid for interest $ 660,000 751,000
PPP Loan    
Cash flows from financing activities:    
Proceeds from PPP Loan   3,508,000
First Aid Central    
Cash flows from investing activities:    
Acquisition of First Aid Central   $ (2,074,000)