XML 52 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
6 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Operating activities:    
Net income (loss) $ 332us-gaap_NetIncomeLoss $ (881)us-gaap_NetIncomeLoss
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization 730us-gaap_DepreciationAndAmortization 799us-gaap_DepreciationAndAmortization
Change in fair value of warrant liability - (decrease) increase (319)us-gaap_FairValueAdjustmentOfWarrants 1,161us-gaap_FairValueAdjustmentOfWarrants
Employee stock compensation expense 48us-gaap_ShareBasedCompensation 45us-gaap_ShareBasedCompensation
Provision for doubtful accounts (2)us-gaap_AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease 2us-gaap_AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease
Loss on sale of property and equipment 2us-gaap_GainLossOnSaleOfPropertyPlantEquipment 1us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Changes in operating assets and liabilities:    
Accounts receivable (314)us-gaap_IncreaseDecreaseInAccountsReceivable 442us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (108)us-gaap_IncreaseDecreaseInInventories (128)us-gaap_IncreaseDecreaseInInventories
Income tax accruals    (8)us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
Prepaid expenses and other assets 243us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (488)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable (122)us-gaap_IncreaseDecreaseInAccountsPayable (180)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued expenses (542)us-gaap_IncreaseDecreaseInAccruedLiabilities (32)us-gaap_IncreaseDecreaseInAccruedLiabilities
Customer advances 492us-gaap_IncreaseDecreaseInCustomerAdvances 272us-gaap_IncreaseDecreaseInCustomerAdvances
Net cash provided by operating activities 440us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 1,005us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Investing activities:    
Capital expenditures (231)us-gaap_PaymentsForProceedsFromProductiveAssets (150)us-gaap_PaymentsForProceedsFromProductiveAssets
Net cash used by investing activities (231)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (150)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Financing activities:    
Payments of long-term debt (393)us-gaap_RepaymentsOfLongTermDebt (301)us-gaap_RepaymentsOfLongTermDebt
Payments of debt issuance costs    (60)us-gaap_PaymentsOfDebtIssuanceCosts
Payments on revolving line of credit (3,532)us-gaap_RepaymentsOfLinesOfCredit (9,543)us-gaap_RepaymentsOfLinesOfCredit
Borrowings on revolving line of credit 3,330us-gaap_ProceedsFromLinesOfCredit 8,128us-gaap_ProceedsFromLinesOfCredit
Proceeds from Class A warrant exercises    161us-gaap_ProceedsFromWarrantExercises
Payments on capital lease obligations (151)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (131)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Net cash used by financing activities (746)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (1,746)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of exchange rate changes 92us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (34)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net decrease in cash and cash equivalents (445)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (925)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 981us-gaap_CashAndCashEquivalentsAtCarryingValue 1,304us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 536us-gaap_CashAndCashEquivalentsAtCarryingValue 379us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosure of non-cash financing activities:    
Preferred stock dividends paid in common shares    (36)us-gaap_StockIssued1
Fair value of warrants exercised    $ 839us-gaap_ConversionOfStockAmountConverted1