XML 111 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 29, 2012
Dec. 31, 2011
Dec. 25, 2010
CASH FLOWS FROM OPERATING ACTIVITIES      
Income (loss) from continuing operations $ (653) $ 1,272 $ (4,373)
Loss from discontinued operations (274) (286) (281)
Net income (loss) (927) 986 (4,654)
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities, net of acquisitions:      
Depreciation and amortization 9,396 9,649 11,575
Provision (benefit) for deferred income taxes (643) (254) (2,498)
Net (gain) loss on property, plant and equipment disposals (186) 37 22
Stock-based compensation expense 937 663 888
Write-off of deferred financing costs 0 92 0
Changes in operating assets and liabilities:      
Receivables (3,296) 2,204 (2,400)
Inventories (8,115) (5,650) (3,133)
Other current assets (2,506) (313) 685
Accounts payable and accrued expenses 1,455 (1,724) 4,546
Other operating assets and liabilities (827) (636) (1,113)
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES (4,712) 5,054 3,918
CASH FLOWS FROM INVESTING ACTIVITIES      
Net proceeds from sales of property, plant and equipment 187 5 10
Purchase of property, plant and equipment (3,386) (6,740) (1,771)
Net cash paid in business acquisitions (1,197) 0 0
NET CASH USED IN INVESTING ACTIVITIES (4,396) (6,735) (1,761)
CASH FLOWS FROM FINANCING ACTIVITIES      
Net (payments) borrowings on previous credit line 0 (30,503) 5,225
Payments on previous term loan 0 (11,324) (1,506)
Net borrowings on current credit line 7,316 52,806 0
Borrowings on current mortgage note payable 0 11,063 0
Payments on current mortgage note payable (737) (185) 0
Payments on previous mortgage note payable 0 (5,736) (286)
Payments on note payable related to acquisition (161) 0 0
Borrowings on equipment financing 5,003 1,794 0
Payments on equipment financing (1,293) (2,660) (2,766)
Payments on capitalized leases (204) (360) (1,123)
Borrowings on notes payable 795 733 748
Payments on notes payable (746) (609) (487)
Payments on subordinated indebtedness 0 (12,162) (2,500)
Change in outstanding checks in excess of cash (205) 366 784
Repurchases of Common Stock (199) (131) (58)
Payments for debt issuance costs (268) (1,357) 0
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 9,301 1,735 (1,969)
INCREASE IN CASH AND CASH EQUIVALENTS 193 54 188
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 298 244 56
CASH AND CASH EQUIVALENTS AT END OF PERIOD 491 298 244
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Equipment purchased under capital leases 666 14 127
Fair value of assets acquired in acquisitions 9,184 0 0
Liabilities assumed in acquisitions (42) 0 0
Note payable related to acquisition (5,500) 0 0
Accrued consideration related to acquisition $ (2,445) $ 0 $ 0