XML 15 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Cash flows from operating activities    
Net income (loss) $ 36,000 $ (271,000)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Bad debt expense 0 25,000
Depreciation and amortization 521,000 575,000
Share-based compensation expense 9,000 32,000
Gain on sale of assets 0 (28,000)
Amortization of loan fees included in interest expense 32,000 35,000
Change in assets and liabilities    
Receivables (1,123,000) (842,000)
Receivables from related parties 47,000 105,000
Inventories (398,000) (426,000)
Income tax receivable/payable (6,000) 5,000
Other assets (150,000) (163,000)
Accounts payable 886,000 218,000
Payables and accrued expenses to related parties (124,000) (145,000)
Other current liabilities (153,000) (60,000)
Net cash used in operating activities (423,000) (940,000)
Cash flows from investing activities    
Proceeds from sale of property and equipment 0 28,000
Purchases of property and equipment (104,000) (54,000)
Net cash used in investing activities (104,000) (26,000)
Cash flows from financing activities    
Loan fees capitalized (94,100) (80,000)
Change in checks in excess of bank (108,000) (55,000)
Payments on related party debt (16,000) 0
Payments on capital lease obligations (72,000) (15,000)
Proceeds from revolving line of credit, net 856,000 1,093,000
Net cash from financing activities 566,000 943,000
Net change in cash and cash equivalents 39,000 (23,000)
Cash and cash equivalents at beginning of period 841,000 526,000
Cash and cash equivalents at end of period 880,000 503,000
Supplemental disclosure of cash flow information:    
Cash paid for interest 199,000 133,000
Cash paid for taxes $ 14,000 $ 2,000