XML 49 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Jun. 27, 2014
Jun. 28, 2013
Cash flows from operating activities:    
Net loss $ (268,000) $ (925,000)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 174,000 222,000
Amortization of intangible assets 205,000 250,000
Amortization of debt discount 39,000 47,000
Stock based compensation expense 21,000 29,000
Change in fair value of warrant liability (45,000) 196,000
Non cash foreign currency translation loss   32,000
Changes in operating assets and liabilities:    
Accounts receivable – net 72,000  
Inventories 64,000 (450,000)
Prepaid expenses and other assets (340,000) 48,000
Accounts payable and accrued expenses (433,000) 88,000
Net cash used in operating activities (511,000) (463,000)
Cash flows from investing activities:    
Capital expenditures (85,000) (31,000)
Proceeds from sale of property and equipment 125,000  
Patent expenditures (35,000) (64,000)
Net cash provided by or (used in) investing activities 5,000 (95,000)
Cash flows from financing activities:    
Net proceeds or (payments) on bank line of credit (853,000) 922,000
Payments on bank term loan (56,000) (84,000)
Payments on MEDC/MSF term loans   (136,000)
Payments on PFG term loan (180,000) (178,000)
Payments on capital leases (6,000)  
Net proceeds for issuance of Class A Common Stock 2,914,000  
Net cash provided by financing activities 1,819,000 524,000
Effect of exchange rate changes on cash and cash equivalents   (4,000)
Net increase or (decrease) in cash and cash equivalents 1,313,000 (38,000)
Cash and cash equivalents at beginning of period 120,000 619,000
Cash and cash equivalents at end of period 1,433,000 581,000
Supplemental disclosure of cash flow information:    
Cash paid for interest 97,000 92,000
Supplemental disclosure of non-cash investing and financing activities:    
Acquisition of equipment through capital lease   $ 50,000