XML 31 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2013
Sep. 30, 2012
Cash Flows from Operating Activities      
Net loss $ (1,047) $ (4,041) $ (2,281)
Adjustments to reconcile net loss to net cash from operating activities:      
Depreciation and amortization   1,755 687
Deferred tax allowance 513 885  
Deferred income tax benefit (542) (858) (926)
Inventory provisions   50 10
Share-based payment arrangements 257 2,641 719
Shares issued for 401(k) match   179 220
Change in fair value of contingent consideration 878 933  
Other   427 (41)
Changes in operating assets and liabilities, net of acquisitions:      
Accounts receivable   (1,649) 793
Inventories   (784) (661)
Prepaid expenses and other assets   (472) 46
Accounts payable and accrued expenses   1,828 (202)
Deferred revenue   432 623
Other liabilities   410 (352)
Net cash provided by (used in) operating activities   1,736 (1,365)
Cash Flows from Investing Activities      
Acquisitions of property and equipment   (1,648) (534)
Purchase of businesses, net of cash acquired   14  
Net cash used in investing activities   (1,634) (534)
Cash Flows from Financing Activities      
Proceeds from borrowings   280  
Proceeds from revolving credit facilities, net   315  
Proceeds from exercise of stock options   6 1
Payments on capital lease obligations   (134) (28)
Repayments on debt   (399) (135)
Net cash provided by (used in) financing activities   68 (162)
Effect of exchange rate changes on cash and cash equivalents   48  
Change in cash and cash equivalents   218 (2,061)
Cash and cash equivalents at beginning of period   2,483 4,216
Cash and cash equivalents at end of period 2,701 2,701 2,155
Supplemental Cash Flow Information:      
Common stock issued for acquisition   16,591  
Contingent consideration for acquisition 16,600 16,600  
Debt incurred for acquisition 1,044 1,044  
At Acquisition Date [Member] | Fair Value, Inputs, Level 3 [Member]
     
Supplemental Cash Flow Information:      
Contingent consideration for acquisition 7,500 7,500  
Fair Value, Inputs, Level 3 [Member]
     
Adjustments to reconcile net loss to net cash from operating activities:      
Change in fair value of contingent consideration $ 880 $ 930