XML 46 R6.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 income $ 2,080,000us-gaap_NetIncomeLoss $ 3,225,000us-gaap_NetIncomeLoss
Non-cash charges:    
Depreciation and amortization 1,551,000us-gaap_DepreciationDepletionAndAmortization 1,559,000us-gaap_DepreciationDepletionAndAmortization
Amortization of other intangible assets 718,000us-gaap_AmortizationOfIntangibleAssets 250,000us-gaap_AmortizationOfIntangibleAssets
Amortization of debt issue costs 94,000us-gaap_AmortizationOfFinancingCosts 103,000us-gaap_AmortizationOfFinancingCosts
Recovery of doubtful accounts (90,000)us-gaap_AllowanceForDoubtfulAccountsReceivableRecoveries (42,000)us-gaap_AllowanceForDoubtfulAccountsReceivableRecoveries
Stock-based compensation 220,000us-gaap_ShareBasedCompensation 338,000us-gaap_ShareBasedCompensation
Restricted stock-based compensation 27,000us-gaap_RestrictedStockExpense 40,000us-gaap_RestrictedStockExpense
Loss on sale of fixed assets 14,000us-gaap_GainLossOnDispositionOfAssets1 7,000us-gaap_GainLossOnDispositionOfAssets1
Deferred income taxes 1,458,000us-gaap_DeferredIncomeTaxExpenseBenefit 1,588,000us-gaap_DeferredIncomeTaxExpenseBenefit
Changes in operating assets and liabilities, net of effects of acquisitions:    
Accounts receivable 1,233,000us-gaap_IncreaseDecreaseInAccountsReceivable (2,022,000)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories 1,670,000us-gaap_IncreaseDecreaseInInventories 1,099,000us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets 232,000us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (305,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other assets 79,000us-gaap_IncreaseDecreaseInOtherOperatingAssets 67,000us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable (318,000)us-gaap_IncreaseDecreaseInAccountsPayable (1,837,000)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued liabilities (236,000)us-gaap_IncreaseDecreaseInAccruedLiabilities (812,000)us-gaap_IncreaseDecreaseInAccruedLiabilities
Other liabilities (16,000)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (16,000)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Total adjustments 6,636,000us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 17,000us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Net cash provided by operating activities 8,716,000us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 3,242,000us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash Flows from Investing Activities:    
Capital expenditures (1,072,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (693,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from disposal of assets 15,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 0us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Purchase of net assets Air Tool Service Company (7,659,000)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired 0us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Purchase of Exhaust Technologies, Inc. (10,377,000)us-gaap_PaymentsToAcquireBusinessTwoNetOfCashAcquired 0us-gaap_PaymentsToAcquireBusinessTwoNetOfCashAcquired
Purchase of Universal Air Tool Company Limited, net of cash acquired of $14,000 (1,792,000)us-gaap_PaymentsToAcquireBusinessThreeNetOfCashAcquired 0us-gaap_PaymentsToAcquireBusinessThreeNetOfCashAcquired
Net cash used in investing activities (20,885,000)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (693,000)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash Flows from Financing Activities:    
Proceeds from exercise of stock options 745,000us-gaap_ProceedsFromStockOptionsExercised 62,000us-gaap_ProceedsFromStockOptionsExercised
Purchase of Class A common stock (1,583,000)us-gaap_PaymentsForRepurchaseOfCommonStock 0us-gaap_PaymentsForRepurchaseOfCommonStock
Proceeds from short-term borrowings 84,167,000us-gaap_ProceedsFromShortTermDebt 65,353,000us-gaap_ProceedsFromShortTermDebt
Repayments of short-term borrowings (72,710,000)us-gaap_RepaymentsOfShortTermDebt (67,786,000)us-gaap_RepaymentsOfShortTermDebt
Proceeds from term loan 3,000,000us-gaap_ProceedsFromLoans 0us-gaap_ProceedsFromLoans
Repayments of term loans (793,000)us-gaap_RepaymentsOfLongTermDebt (460,000)us-gaap_RepaymentsOfLongTermDebt
Proceeds from notes payable 66,000us-gaap_ProceedsFromNotesPayable 0us-gaap_ProceedsFromNotesPayable
Repayment of notes payable (21,000)us-gaap_RepaymentsOfNotesPayable 0us-gaap_RepaymentsOfNotesPayable
Bank financing costs (44,000)us-gaap_PaymentsOfFinancingCosts 0us-gaap_PaymentsOfFinancingCosts
Net cash provided by (used in) financing activities 12,827,000us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (2,831,000)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of exchange rate changes on cash (60,000)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations 0us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
Net increase (decrease) in cash 598,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (282,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash at beginning of year 413,000us-gaap_CashAndCashEquivalentsAtCarryingValue 695,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash at end of year 1,011,000us-gaap_CashAndCashEquivalentsAtCarryingValue 413,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures of cash flow information:    
Cash paid for: Interest 415,000us-gaap_InterestPaidNet 413,000us-gaap_InterestPaidNet
Cash paid for: Income taxes 143,000us-gaap_IncomeTaxesPaid 79,000us-gaap_IncomeTaxesPaid
Supplemental disclosures of non-cash investing and financing activities:    
Contingent Consideration on Acquisition $ 425,000us-gaap_NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1 $ 0us-gaap_NoncashOrPartNoncashAcquisitionValueOfAssetsAcquired1