XML 55 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
 9 Months Ended
Dec. 26, 2014
Dec. 27, 2013
Cash flows from operating activities:    
Net loss $ (1,337,000)us-gaap_NetIncomeLoss $ (3,121,000)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation 448,000us-gaap_Depreciation 1,297,000us-gaap_Depreciation
Amortization of intangible assets 539,000us-gaap_AmortizationOfIntangibleAssets 769,000us-gaap_AmortizationOfIntangibleAssets
Amortization of debt discount 107,000us-gaap_AmortizationOfDebtDiscountPremium 143,000us-gaap_AmortizationOfDebtDiscountPremium
Stock based compensation expense 52,000us-gaap_ShareBasedCompensation 110,000us-gaap_ShareBasedCompensation
Change in fair value of warrant liability (231,000)us-gaap_FairValueAdjustmentOfWarrants 213,000us-gaap_FairValueAdjustmentOfWarrants
Changes in operating assets and liabilities:    
Accounts receivable – net 1,271,000us-gaap_IncreaseDecreaseInAccountsReceivable (389,000)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (238,000)us-gaap_IncreaseDecreaseInInventories (759,000)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other assets (303,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 291,000us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable and accrued expenses (1,505,000)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 1,186,000us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Net cash used in operating activities (1,197,000)us-gaap_NetCashProvidedByUsedInOperatingActivities (260,000)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Capital expenditures (198,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (109,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sale of equipment 125,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment  
Patent expenditures (275,000)us-gaap_PaymentsToAcquireIntangibleAssets (176,000)us-gaap_PaymentsToAcquireIntangibleAssets
Net cash used in investing activities (348,000)us-gaap_NetCashProvidedByUsedInInvestingActivities (285,000)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Payments on bank term loan (223,000)us-gaap_RepaymentsOfBankDebt (250,000)us-gaap_RepaymentsOfBankDebt
Net proceeds (payments) on bank line of credit (601,000)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit 1,128,000us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Payments on MEDC/MSF term loans   (276,000)us-gaap_RepaymentsOfUnsecuredDebt
Payments on PFG term loan (536,000)us-gaap_RepaymentsOfSecuredDebt (537,000)us-gaap_RepaymentsOfSecuredDebt
Payments on capital lease (19,000)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations (21,000)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations
Net proceeds from issuance of Class A Common Stock 2,914,000us-gaap_ProceedsFromIssuanceOfCommonStock  
Taxes paid on net share settlement   (2,000)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation
Net cash provided by financing activities 1,535,000us-gaap_NetCashProvidedByUsedInFinancingActivities 42,000us-gaap_NetCashProvidedByUsedInFinancingActivities
Net decrease in cash and cash equivalents (10,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (503,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 120,000us-gaap_CashAndCashEquivalentsAtCarryingValue 619,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 110,000us-gaap_CashAndCashEquivalentsAtCarryingValue 116,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosure of cash flow information:    
Cash paid for interest 222,000us-gaap_InterestPaid 283,000us-gaap_InterestPaid
Supplemental disclosure of non-cash investing and financing activities:    
Acquisition of equipment through capital lease   $ 82,000us-gaap_CapitalLeaseObligationsIncurred