XML 25 R6.htm IDEA: XBRL DOCUMENT v3.6.0.2
Statement of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Cash Flows From Operating Activities    
Net Loss $ 6,378,000 $ (577,000)
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities:    
Depreciation 265,000 358,000
Amortization of Other Intangible Assets 277,000 284,000
Provision for Losses on Accounts Receivable (16,000) 297,000
Share Based Compensation Expense 988,000 1,229,000
Interest Expense – Enhanced Notes PIK 0 330,000
Interest Expense – Related Party 491,000 775,000
Interest Expense – Amortization of Discount 120,000 181,000
Deferred Income Tax Provision 49,000 365,000
Gain on Disposal of Assets (9,000) (4,000)
Loss on Extinguishment of Debt 306,000 0
Loss on Foreign Currency Exchange 14,000 60,000
Changes in Assets and Liabilities:    
Trade Receivables (2,497,000) (1,487,000)
Inventories 1,541,000 (2,906,000)
CostsAndEstimatedEarningsInExcessOfBillingsOnUncompletedContracts (42,000) 24,000
Costs and Estimated Earnings in Excess of Billings on Uncompleted Contracts (30,000) 51,000
Prepaid Expenses and Other Current Assets (900,000) (65,000)
Other Intangible Assets (260,000) (298,000)
Deposits and Other Non-Current Assets 34,000 187,000
Accounts Payable 356,000 (595,000)
Accrued Expenses and Other Current Liabilities 140,000 1,014,000
Net Cash Provided by (Used in) Operating Activities 7,289,000 (825,000)
Cash Flows From Investing Activities    
Additions to Property, Plant and Equipment (143,000) (76,000)
Proceeds from Lines of Credit 10,953,000 0
Repayments of Lines of Credit (1,953,000) 0
Cash Flows From Financing Activities    
Proceeds from Revolver Loan 54,996,000 83,858,000
Principal Repayments to Revolver Loan (61,732,000) (82,557,000)
Proceeds from Note Payable – Related Party 0 250,000
Principal Repayments to Note Payable - Related Party 0 (500,000)
Principal Repayments to Note Payable - Enhanced Note (7,688,000) (150,000)
Net Cash (Used in) Provided by Financing Activities (5,424,000) 901,000
Net Change In Cash 1,722,000 0
Cash at Beginning of Year 0 0
Cash at End of Year 1,722,000 0
Supplemental Disclosure of Cash Flow Information:    
Cash Payments for Income Taxes 307,000 0
Cash Payments for Interest 752,000 850,000
Supplemental Schedule of Non Cash Investing and Financing Activities:    
Issuances of Restricted Stock for Personal Guaranty by Related Party Classified as Interest Expense 696,000 735,000
Accrued Interest – Related Party $ 0 $ 4,000