XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Cash Flows from Operating Activities:    
Net loss $ (618,000) $ (307,000)
Non-cash and other charges:    
Depreciation 443,000 451,000
Amortization of other intangible assets 157,000 159,000
Amortization of operating lease assets 232,000 224,000
Amortization of debt issue costs 4,000 4,000
Amortization of consideration payable to a customer 67,000 67,000
(Recovery of) Provision for losses on accounts receivable (12,000) 47,000
Stock-based compensation 1,000 2,000
Restricted stock-based compensation 8,000 13,000
Deferred income taxes (102,000) (70,000)
Loss on disposal of fixed assets 0 2,000
Changes in operating assets and liabilities, net of effects of acquisition    
Accounts receivable (844,000) (2,113,000)
Inventories (3,243,000) (263,000)
Prepaid expenses and other current assets (144,000) 335,000
Accounts payable 716,000 (483,000)
Accrued compensation and benefits 270,000 372,000
Accrued other liabilities and other current liabilities (672,000) (97,000)
Operating lease liabilities (226,000) (219,000)
Other liabilities (9,000) (20,000)
Total adjustments (3,354,000) (1,589,000)
Net cash used in operating activities (3,972,000) (1,896,000)
Cash Flows from Investing Activities:    
Capital expenditures (380,000) (68,000)
Purchase of net assets of the Jackson Gear Company business (2,300,000)  
Net cash used in investing activities (2,680,000) (68,000)
Cash Flows from Financing Activities:    
Net proceeds from short-term borrowings 6,757,000 2,107,000
Net cash provided by financing activities 6,757,000 2,107,000
Effect of exchange rate changes on cash (2,000) 0
Net increase in cash 103,000 143,000
Cash at beginning of period 539,000 904,000
Cash at end of period 642,000 1,047,000
Cash paid for:    
Interest 36,000 8,000
Cash paid for amounts included in the measurement of operating lease liabilities 0 2,000
Non-cash information:    
Right of Use ("ROU") assets recognized for new operating lease liabilities $ 987,000 $ 23,000