XML 16 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
Unaudited Condensed Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Cash Flows From Operating Activities    
Net Income (Loss) $ 831 $ (1,399)
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided By (Used in) Operating Activities:    
Depreciation 72 92
Amortization of Other Intangible Assets 73 66
Provision for Losses on Accounts Receivable 88 79
Share Based Compensation Expense 217 647
Interest Expense – Related Party 183 187
Interest Expense – Enhanced Notes PIK 0 80
Interest Expense – Amortization of Discount 45 45
(Gain) Loss on Foreign Currency Exchange (3) 32
Deferred Income Tax Provision 13 91
Changes in Assets and Liabilities:    
Trade Receivables (630) (306)
Costs and Estimated Earnings in Excess of Billings on Uncompleted Contracts 38 0
Inventories 2,073 (529)
Prepaid Expenses and Other Current Assets 147 323
Other Intangible Assets (13) (66)
Deposits and Other Non-Current Assets (7) 17
Accounts Payable 244 450
Billings in Excess of Costs and Estimated Earnings on Uncompleted Contracts (1) 0
Accrued Expenses and Other Current Liabilities (93) (161)
Net Cash Provided By (Used in) Operating Activities 3,277 (352)
Cash Flows From Investing Activities    
Additions to Property, Plant and Equipment (1) (13)
Net Cash Used in Investing Activities (1) (13)
Cash Flows From Financing Activities    
Proceeds from Revolver Loan 21,707 18,437
Principal Repayments to Revolver Loan (24,983) (18,322)
Proceeds from Note Payable – Related Party 0 250
Principal Repayments on Long Term Debt 0 0
Net Cash (Used in) Provided by Financing Activities (3,276) 365
Net Effect of Exchange Rate Changes on Cash 0 0
Net Change In Cash 0 0
Cash at Beginning of Period 0 0
Cash at End of Period 0 0
Supplemental Disclosure of Cash Flow Information:    
Cash Payments for Income Taxes 0 0
Cash Payments for Interest 203 295
Supplemental Schedule of Non Cash Investing and Financing Activities:    
Issuances of Common Stock for Guaranty by Related Party classified as Interest Expense $ 183 $ 181