XML 44 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (Unaudited) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Apr. 04, 2015
Mar. 29, 2014
Cash flows from operating activities:    
Net income $ 1,388us-gaap_NetIncomeLoss $ 1,203us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Depreciation and amortization 316us-gaap_DepreciationAndAmortization 271us-gaap_DepreciationAndAmortization
Stock-based compensation expense 304us-gaap_ShareBasedCompensation 174us-gaap_ShareBasedCompensation
Provision for allowance for doubtful accounts 390us-gaap_ProvisionForDoubtfulAccounts 18us-gaap_ProvisionForDoubtfulAccounts
Deferred income tax expense 125us-gaap_IncreaseDecreaseInDeferredIncomeTaxes 159us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
Changes in assets and liabilities:    
Accounts receivable (4,991)us-gaap_IncreaseDecreaseInAccountsReceivable (4,247)us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses and other current assets (68)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (1,227)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Net of transit accounts receivable and payable (2,106)us-gaap_IncreaseDecreaseInOtherReceivables 65us-gaap_IncreaseDecreaseInOtherReceivables
Accounts payable and accrued expenses 1,519us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 36us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Accrued payroll and related costs (1,631)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 1,050us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Income taxes payable (155)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable (309)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Total adjustments (6,297)us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities (4,010)us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Net cash used in operating activities (4,909)us-gaap_NetCashProvidedByUsedInOperatingActivities (2,807)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Property and equipment acquired (615)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (442)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Decrease in deposits (2)us-gaap_IncreaseDecreaseInDeposits (42)us-gaap_IncreaseDecreaseInDeposits
Net cash used in investing activities (617)us-gaap_NetCashProvidedByUsedInInvestingActivities (484)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Sale of stock for employee stock purchase plan 179us-gaap_ProceedsFromStockPlans 155us-gaap_ProceedsFromStockPlans
Exercise of stock options 19us-gaap_ProceedsFromStockOptionsExercised 64us-gaap_ProceedsFromStockOptionsExercised
Contingent consideration paid (90)us-gaap_NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed1 (313)us-gaap_NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed1
Net cash provided by (used in) financing activities 108us-gaap_NetCashProvidedByUsedInFinancingActivities (94)us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash and cash equivalents (465)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (337)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Decrease in cash and cash equivalents (5,883)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (3,722)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 6,411us-gaap_CashAndCashEquivalentsAtCarryingValue 9,317us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 528us-gaap_CashAndCashEquivalentsAtCarryingValue 5,595us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid for:    
Interest 128us-gaap_InterestPaid 23us-gaap_InterestPaid
Income taxes $ 455us-gaap_IncomeTaxesPaid $ 677us-gaap_IncomeTaxesPaid