XML 26 R6.htm IDEA: XBRL DOCUMENT v3.19.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Cash flows from operating activities    
Net (loss) income $ (3,228,000) $ 356,000
Adjustments to reconcile net (loss) income to net cash from (used in) operating activities:    
Inventory write-down 288,000 0
Depreciation and amortization 1,228,000 1,571,000
Share-based compensation expense 130,000 64,000
Gain on sale of assets (3,000) 0
Gain from insurance proceeds (38,000) (487,000)
Amortization of loan fees included in interest expense 50,000 113,000
Change in assets and liabilities    
Receivables (46,000) (2,282,000)
Receivables from related parties 8,000 44,000
Inventories 2,656,000 (669,000)
Income tax receivable/payable (3,000) (15,000)
Prepaid expenses and other assets 10,000 (82,000)
Accounts payable (326,000) 622,000
Payables and accrued expenses to related parties (2,000) (160,000)
Other current liabilities 191,000 (145,000)
Net cash from (used in) operating activities 915,000 (1,070,000)
Cash flows from investing activities    
Proceeds from insurance claim, net 38,000 487,000
Proceeds from sale of assets 3,000 0
Purchases of property and equipment (331,000) (203,000)
Net cash (used in) from investing activities (290,000) 284,000
Cash flows from financing activities    
Loan fees capitalized (32,800) (136,000)
Change in checks in excess of bank 0 (7,000)
Payments on related party debt (532,000) (48,000)
Payments on finance lease obligations (274,000) (229,000)
Payments on long-term debt (285,000) 0
Proceeds from revolving line of credit, net 567,000 1,101,000
Net cash (used in) from financing activities (557,000) 681,000
Net change in cash and cash equivalents 68,000 (105,000)
Cash and cash equivalents at beginning of period 1,044,000 841,000
Cash and cash equivalents at end of period 1,112,000 736,000
Supplemental disclosure of cash flow information:    
Cash paid for interest 418,000 690,000
Cash paid for taxes 9,000 29,000
Tax refunds received 0 1,000
Supplemental disclosure of noncash investing and financing activities:    
Equipment additions financed by debt 88,000 69,000
Equipment additions financed by finance lease obligations $ 299,000 $ 134,000