XML 31 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash Flows from Operating Activities:    
Net income $ 781,000us-gaap_NetIncomeLoss $ 462,000us-gaap_NetIncomeLoss
Non-cash charges:    
Depreciation and amortization 416,000us-gaap_DepreciationDepletionAndAmortization 374,000us-gaap_DepreciationDepletionAndAmortization
Amortization of other intangible assets 324,000us-gaap_AmortizationOfIntangibleAssets 58,000us-gaap_AmortizationOfIntangibleAssets
Amortization of debt issue costs 28,000us-gaap_AmortizationOfFinancingCosts 22,000us-gaap_AmortizationOfFinancingCosts
Provision for (recovery of) losses on accounts receivable - net 5,000us-gaap_AllowanceForDoubtfulAccountsReceivableRecoveries (8,000)us-gaap_AllowanceForDoubtfulAccountsReceivableRecoveries
Stock-based compensation 38,000us-gaap_ShareBasedCompensation 90,000us-gaap_ShareBasedCompensation
Loss on sale of fixed assets 4,000us-gaap_GainLossOnDispositionOfAssets1 0us-gaap_GainLossOnDispositionOfAssets1
Restricted stock-based compensation 6,000us-gaap_RestrictedStockExpense 7,000us-gaap_RestrictedStockExpense
Deferred income taxes (54,000)us-gaap_DeferredIncomeTaxExpenseBenefit 231,000us-gaap_DeferredIncomeTaxExpenseBenefit
Changes in operating assets and liabilities:    
Accounts receivable (2,373,000)us-gaap_IncreaseDecreaseInAccountsReceivable (1,142,000)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (2,097,000)us-gaap_IncreaseDecreaseInInventories 285,000us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets (479,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (49,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other assets 26,000us-gaap_IncreaseDecreaseInOtherOperatingAssets 11,000us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable 1,435,000us-gaap_IncreaseDecreaseInAccountsPayable (511,000)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued liabilities (1,071,000)us-gaap_IncreaseDecreaseInAccruedLiabilities (1,249,000)us-gaap_IncreaseDecreaseInAccruedLiabilities
Other liabilities (4,000)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (4,000)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Total adjustments (3,796,000)us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities (1,885,000)us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Net cash used in operating activities (3,015,000)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (1,423,000)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash Flows from Investing Activities:    
Capital expenditures (184,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (182,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from disposal of assets 12,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 0us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Net cash used in investing activities (172,000)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (182,000)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash Flows from Financing Activities:    
Proceeds from exercise of stock options 20,000us-gaap_ProceedsFromStockOptionsExercised 0us-gaap_ProceedsFromStockOptionsExercised
Proceeds from short-term borrowings 18,809,000us-gaap_ProceedsFromShortTermDebt 15,712,000us-gaap_ProceedsFromShortTermDebt
Repayments of short-term borrowings (15,604,000)us-gaap_RepaymentsOfShortTermDebt (13,822,000)us-gaap_RepaymentsOfShortTermDebt
Repayments of term loans (365,000)us-gaap_RepaymentsOfLongTermDebt (115,000)us-gaap_RepaymentsOfLongTermDebt
Repayments of notes payable (11,000)us-gaap_RepaymentsOfNotesPayable 0us-gaap_RepaymentsOfNotesPayable
Net cash provided by financing activities 2,849,000us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 1,775,000us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of exchange rate changes on cash (14,000)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations 0us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
Net (decrease) increase in cash (352,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 170,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash at beginning of period 1,011,000us-gaap_CashAndCashEquivalentsAtCarryingValue 413,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash at end of period 659,000us-gaap_CashAndCashEquivalentsAtCarryingValue 583,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures of cash flow information:    
Cash paid for: Interest 161,000us-gaap_InterestPaidNet 68,000us-gaap_InterestPaidNet
Cash paid for: Income taxes $ 60,000us-gaap_IncomeTaxesPaid $ 18,000us-gaap_IncomeTaxesPaid