XML 60 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 28, 2013
Dec. 29, 2012
Dec. 31, 2011
Operating activities:      
Net income $ 2,231 $ 1,438 $ 2,610
Less income from discontinued operations    1,608 469
Income (loss) from continuing operations 2,231 (170) 2,141
Adjustments to reconcile net income (loss) from continuing operations to net cash provided by (used in) operating activities:      
Depreciation and amortization 490 427 410
Change in fair value of earn-out liability 355 215 280
Stock-based compensation cost recognized 689 388 478
Tax effect of stock compensation expense     2
Provision for doubtful accounts 61 33 (12)
Changes in operating assets and liabilities, net of assets and liabilities acquired:      
Accounts receivable (1,926) 38 (82)
Inventories (2,514) (1,376) (1,027)
Prepaid expenses and other current assets 553 (665) (75)
Other long-term assets (16) (88) 7
Accounts payable 173 525 66
Accrued compensation 328 383 (209)
Accrued expenses 171 (756) 285
Accrued warranty 15 (103) (51)
Deferred revenue 129 (10) 12
Other long-term liabilities 28 21 26
Net cash provided (used in) by operating activities 767 (1,138) 2,251
Investing activities:      
Acquisition of property and equipment (380) (394) (203)
Cash paid in business combination     (75)
Payment on earn-out liability (383) (328)  
Net cash used in investing activities (763) (722) (278)
Cash flows from financing activities:      
Proceeds from stock option exercises 1,495 445 321
Repurchase of common stock (426) (2,835) (648)
Payment of legal costs in connection with tender offer (40)    
Net cash provided by (used in) financing activities 1,029 (2,390) (327)
Net cash provided by operating activities from discontinued operations   695 797
Net cash provided by investing activities from discontinued operations 510 4,632  
Effect of foreign exchange rate changes from discontinued operations   35 (1)
Net cash provided by discontinued operations 510 5,362 796
Net increase in cash and cash equivalents 1,543 1,112 2,442
Cash and cash equivalents, beginning of year 11,901 10,789 8,347
Cash and cash equivalents, end of year 13,444 11,901 10,789
Cash paid (received) during the year for:      
Income taxes (536) (145) 522
Interest paid     1
Supplemental disclosure of non-cash activities:      
Contingent consideration – earn-out liability     105
Conversion of preferred stock to common stock $ 5