XML 54 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
 12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities    
Net loss $ (7,273,000)us-gaap_NetIncomeLoss $ (13,816,000)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash from operating activities:    
Depreciation and amortization 3,119,000us-gaap_DepreciationDepletionAndAmortization 3,965,000us-gaap_DepreciationDepletionAndAmortization
Inventory write-down 1,911,000us-gaap_InventoryWriteDown 2,225,000us-gaap_InventoryWriteDown
Stock expense - bonuses and options 2,516,000us-gaap_ShareBasedCompensation 48,000us-gaap_ShareBasedCompensation
Deferred income taxes 0us-gaap_DeferredIncomeTaxExpenseBenefit 1,049,000us-gaap_DeferredIncomeTaxExpenseBenefit
Impairment loss, intangibles and goodwill 0us-gaap_GoodwillAndIntangibleAssetImpairment 3,489,000us-gaap_GoodwillAndIntangibleAssetImpairment
Gain on sale of property and equipment (108,000)us-gaap_GainLossOnSaleOfPropertyPlantEquipment (40,000)us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Gain on lawsuit settlement 0us-gaap_GainLossRelatedToLitigationSettlement (625,000)us-gaap_GainLossRelatedToLitigationSettlement
Amortization of loan fees included in interest expense 73,000us-gaap_AmortizationOfFinancingCosts 302,000us-gaap_AmortizationOfFinancingCosts
Change in assets and liabilities    
Receivables 1,437,000us-gaap_IncreaseDecreaseInAccountsReceivable 1,888,000us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories 94,000us-gaap_IncreaseDecreaseInInventories 5,522,000us-gaap_IncreaseDecreaseInInventories
Income tax receivable/payable 34,000us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable 1,430,000us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
Other assets (292,000)us-gaap_IncreaseDecreaseInOtherOperatingAssets (60,000)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable (3,051,000)us-gaap_IncreaseDecreaseInAccountsPayable 267,000us-gaap_IncreaseDecreaseInAccountsPayable
Payable to related parties 1,097,000us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties 30,000us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties
Other current liabilities (156,000)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (151,000)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash (used in) from operating activities (599,000)us-gaap_NetCashProvidedByUsedInOperatingActivities 5,523,000us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities    
Proceeds from sale of property and equipment 139,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 130,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Proceeds from lawsuit to cancel intangible asset 0us-gaap_ProceedsFromLegalSettlements 770,000us-gaap_ProceedsFromLegalSettlements
Purchases of property and equipment (392,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (1,087,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Deposit from related party 0idsa_ProceedsFromDepositOnLandDuetoRelatedParty 500,000idsa_ProceedsFromDepositOnLandDuetoRelatedParty
Net cash (used in) from investing activities (253,000)us-gaap_NetCashProvidedByUsedInInvestingActivities 313,000us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities    
Loan fees capitalized (245,000)us-gaap_PaymentsOfDebtIssuanceCosts (103,000)us-gaap_PaymentsOfDebtIssuanceCosts
Proceeds from sale of redeemable securities 0us-gaap_ProceedsFromSaleOfTreasuryStock 500,000us-gaap_ProceedsFromSaleOfTreasuryStock
Proceeds from sale of common stock and warrants, net 3,063,000idsa_ProceedsfromIssuanceofCommonStockandWarrants 0idsa_ProceedsfromIssuanceofCommonStockandWarrants
Change in bank overdrafts (515,000)us-gaap_ProceedsFromRepaymentsOfBankOverdrafts (29,000)us-gaap_ProceedsFromRepaymentsOfBankOverdrafts
Proceeds from long-term debt 12,500,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 3,308,000us-gaap_ProceedsFromIssuanceOfLongTermDebt
Payments on long-term debt (14,481,000)us-gaap_RepaymentsOfLongTermDebt (9,849,000)us-gaap_RepaymentsOfLongTermDebt
Net cash from (used in) financing activities 322,000us-gaap_NetCashProvidedByUsedInFinancingActivities (6,173,000)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net change in cash and cash equivalents (530,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (337,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 1,589,000us-gaap_CashAndCashEquivalentsAtCarryingValue 1,926,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of year 1,059,000us-gaap_CashAndCashEquivalentsAtCarryingValue 1,589,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosure of cash flow information:    
Cash paid for interest 838,000us-gaap_InterestPaid 1,688,000us-gaap_InterestPaid
Tax refunds received 2,000idsa_IncomeTaxRefund 1,009,000idsa_IncomeTaxRefund
Cash paid for income taxes 6,000us-gaap_IncomeTaxesPaid 12,000us-gaap_IncomeTaxesPaid
Supplemental disclosure of noncash investing and financing activities:    
Increase (decrease) in equipment purchases accrual $ 30,000idsa_ChangeInCapitalExpendituresIncurredButNotYetPaid $ (100,000)idsa_ChangeInCapitalExpendituresIncurredButNotYetPaid