XML 33 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income (loss) $ (2,377)us-gaap_NetIncomeLoss $ 1,487us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities:    
Loss from discontinued operations 0us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity 316us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
Depreciation (including capital lease amortization) 1,655us-gaap_Depreciation 1,624us-gaap_Depreciation
Amortization of purchased intangible assets 1,017us-gaap_AmortizationOfIntangibleAssets 1,616us-gaap_AmortizationOfIntangibleAssets
Amortization of deferred debt issuance costs 73us-gaap_AmortizationOfFinancingCostsAndDiscounts 25us-gaap_AmortizationOfFinancingCostsAndDiscounts
Stock-based compensation 724us-gaap_ShareBasedCompensation 717us-gaap_ShareBasedCompensation
Excess tax benefit from stock-based compensation (23)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (26)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Deferred income tax provision (benefit) (311)us-gaap_DeferredIncomeTaxExpenseBenefit 670us-gaap_DeferredIncomeTaxExpenseBenefit
Restructuring and impairment charges 1,996us-gaap_RestructuringSettlementAndImpairmentProvisions 0us-gaap_RestructuringSettlementAndImpairmentProvisions
Cash payments for restructuring charges (72)us-gaap_PaymentsForRestructuring 0us-gaap_PaymentsForRestructuring
Change in:    
Accounts receivable, net 3,979us-gaap_IncreaseDecreaseInAccountsReceivable 1,570us-gaap_IncreaseDecreaseInAccountsReceivable
Inventory, net (4,933)us-gaap_IncreaseDecreaseInInventories (2,459)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other (618)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (1,867)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable (2,122)us-gaap_IncreaseDecreaseInAccountsPayable (1,051)us-gaap_IncreaseDecreaseInAccountsPayable
Customer advances (1,301)us-gaap_IncreaseDecreaseInCustomerAdvances 1,980us-gaap_IncreaseDecreaseInCustomerAdvances
Accrued expenses and other liabilities (1,519)us-gaap_IncreaseDecreaseInAccruedLiabilities (1,125)us-gaap_IncreaseDecreaseInAccruedLiabilities
Net cash flows provided by (used in) continuing operations (3,832)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 3,477us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Net cash flows used in discontinued operations 0us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations (298)us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
Net cash provided by (used in) operating activities (3,832)us-gaap_NetCashProvidedByUsedInOperatingActivities 3,179us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES:    
Acquisition of property, plant and equipment (891)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (1,994)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Change in other non-current assets 0us-gaap_PaymentsForProceedsFromOtherInvestingActivities 32us-gaap_PaymentsForProceedsFromOtherInvestingActivities
Net cash flows used in continuing operations (891)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (1,962)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Net cash flows used in discontinued operations 0us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations (63)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
Net cash used in investing activities (891)us-gaap_NetCashProvidedByUsedInInvestingActivities (2,025)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES:    
Borrowings (repayments) on bank lines of credit, net 10,142us-gaap_ProceedsFromRepaymentsOfLinesOfCredit (1,863)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Payment on loans with former owners of LRI 0us-gaap_RepaymentsOfOtherLongTermDebt (15)us-gaap_RepaymentsOfOtherLongTermDebt
Payment on capital lease obligations (1)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (15)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Payment of dividends (559)us-gaap_PaymentsOfDividends (550)us-gaap_PaymentsOfDividends
Payment of deferred debt issuance costs (868)us-gaap_PaymentsOfDebtIssuanceCosts 0us-gaap_PaymentsOfDebtIssuanceCosts
Net proceeds from issuance of common stock to employees and directors 10us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions 22us-gaap_ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions
Excess tax benefit from stock-based compensation 23boom_PaymentsRelatedtoExcessTaxBenefitfromSharebasedCompensationFinancingActivities 26boom_PaymentsRelatedtoExcessTaxBenefitfromSharebasedCompensationFinancingActivities
Net cash provided by (used in) financing activities 8,747us-gaap_NetCashProvidedByUsedInFinancingActivities (2,395)us-gaap_NetCashProvidedByUsedInFinancingActivities
EFFECTS OF EXCHANGE RATES ON CASH (485)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations (226)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 3,539us-gaap_NetCashProvidedByUsedInContinuingOperations (1,467)us-gaap_NetCashProvidedByUsedInContinuingOperations
CASH AND CASH EQUIVALENTS, beginning of the period 9,400us-gaap_CashAndCashEquivalentsAtCarryingValue 10,598us-gaap_CashAndCashEquivalentsAtCarryingValue
CASH AND CASH EQUIVALENTS, end of the period $ 12,939us-gaap_CashAndCashEquivalentsAtCarryingValue $ 9,131us-gaap_CashAndCashEquivalentsAtCarryingValue