XML 16 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Cash flows from operating activities    
Net loss $ (825,000) $ (2,990,000)
Adjustments to reconcile net loss to net cash used in operating activities:    
Bad debt expense 25,000 0
Depreciation and amortization 1,669,000 1,715,000
Impairment loss, property and equipment 0 80,000
Share-based compensation expense 90,000 333,000
Deferred income taxes 0 70,000
Gain on sale of assets (28,000) 0
Amortization of loan fees included in interest expense 94,000 100,000
Change in assets and liabilities    
Receivables (2,231,000) (1,482,000)
Receivables from related parties 59,000 151,000
Inventories (310,000) (490,000)
Income tax receivable/payable 11,000 7,000
Other assets (181,000) 88,000
Accounts payable 92,000 (475,000)
Payables and accrued expenses to related parties (170,000) 252,000
Other current liabilities 192,000 421,000
Net cash used in operating activities (1,513,000) (2,220,000)
Cash flows from investing activities    
Proceeds from sale of property and equipment 28,000 0
Purchases of property and equipment (75,000) (8,000)
Net cash used in investing activities (47,000) (8,000)
Cash flows from financing activities    
Loan fees capitalized (124,900) (241,000)
Change in checks in excess of bank (79,000) 41,000
Payments on long-term debt 0 (20,000)
Payments on related party debt (16,000) 0
Payments on capital lease obligations (133,000) (23,000)
Proceeds from revolving line of credit, net 2,239,000 2,321,000
Net cash from financing activities 1,886,000 2,078,000
Cash flows from discontinued operations    
Net change in cash and cash equivalents 326,000 (150,000)
Cash and cash equivalents at beginning of period 526,000 642,000
Cash and cash equivalents at end of period 852,000 492,000
Supplemental disclosure of cash flow information:    
Cash paid for interest 498,000 186,000
Cash paid for taxes 2,000 2,000
Tax refunds received 5,000 5,000
Supplemental disclosure of noncash investing and financing activities:    
Conversion of related party payables to long-term debt, related parties 0 1,504,000
Equipment additions financed by capital lease obligations 75,000 1,285,000
Equipment financed by related party debt $ 129,000 $ 0