XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Cash Flows from Operating Activities:    
Net (loss) income $ (876,000) $ 1,383,000
Non-cash and other charges:    
Depreciation 1,271,000 1,345,000
Amortization of other intangible assets   474,000
Amortization of operating lease assets 710,000 670,000
Amortization of debt issue costs 12,000 12,000
Amortization of consideration payable to a customer 157,000 202,000
Recovery of provision for losses on accounts receivable (33,000) 19,000
Stock-based compensation 1,000 4,000
Stock-based compensation-options exercise 38,000 0
Restricted stock-based compensation 35,000 35,000
Deferred income taxes (129,000) (267,000)
(Gain) loss on disposal of fixed assets (5,000) 33,000
Gain on early termination of lease (19,000) 0
Forgiveness of Paycheck Protection Program loan 0 (2,929,000)
Fair value adjustment of assets held for sale 0 40,000
Changes in operating assets and liabilities, net of effects of acquisition    
Accounts receivable (1,262,000) (1,007,000)
Inventories (554,000) (3,274,000)
Prepaid expenses and other current assets 1,608,000 248,000
Accounts payable (45,000) 1,406,000
Accrued compensation and benefits 28,000 711,000
Accrued other liabilities and other current liabilities 582,000 (14,000)
Operating lease liabilities (703,000) (665,000)
Other liabilities (25,000) (36,000)
Total adjustments 2,181,000 (2,993,000)
Net cash provided by (used in) operating activities 1,305,000 (1,610,000)
Cash Flows from Investing Activities:    
Capital expenditures (1,222,000) (428,000)
Proceeds from sale of fixed asset 0 28,000
Purchase of net assets of the Jackson Gear Company business (2,300,000) 0
Net cash used in investing activities (3,522,000) (400,000)
Cash Flows from Financing Activities:    
Dividend Payments (160,000) 0
Net proceeds from short-term borrowings 2,323,000 1,921,000
Proceeds from exercise of stock options 2,000 0
Net cash provided by financing activities 2,165,000 1,921,000
Effect of exchange rate changes on cash (77,000) (26,000)
Net decrease in cash (129,000) (115,000)
Cash at beginning of period 539,000 904,000
Cash at end of period 410,000 789,000
Cash paid for:    
Interest 213,000 25,000
Taxes 126,000 12,000
Cash paid for amounts included in the measurement of operating lease liabilities 0 6,000
Non-cash information:    
Right of Use ("ROU") assets recognized for new operating lease liabilities 987,000 320,000
ROU adjustment due to early termination $ 359,000 $ 0