XML 16 R5.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Income $ 2,010 $ 7,154
Adjustments to Reconcile Net Income to Net Cash    
Depreciation 1,768 1,774
Amortization 150 176
Compensation on Stock-Based Awards 334 111
Compensation on Equity Appreciation Rights 0 143
Loss on Abandonment of Intangible Asset 0 560
Change in Accounts Receivable Allowance 6 (15)
Change in Inventory Reserves (149) (860)
Gain on Disposal of Property and Equipment (15) (141)
PPP Loan Forgiveness Gain 0 (6,171)
Foreign Currency Transaction Gain (72) 0
Changes in Current Operating Items    
Accounts Receivable (1,746) 1,134
Employee Retention Credit Receivable 2,574 (5,209)
Inventories (2,985) (4,613)
Contract Assets (1,283) (2,799)
Prepaid Expenses and other Curent Assets 317 (171)
Income Taxes 643 634
Accounts Payable 2,216 1,471
Accrued Payroll and Commissions 783 1,176
Other Accrued Liabilities 851 1,106
Net Cash Provided by (Used In) Operating Activities 5,402 (4,540)
CASH FLOWS FROM INVESTING ACTIVITIES    
Proceeds from Sale of Property and Equipment 15 626
Purchase of Intangible Asset (71) (64)
Purchases of Property and Equipment (2,370) (1,292)
Net Cash Used In Investing Activities (2,426) (730)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from Line of Credit 119,349 109,544
Payments to Line of Credit (121,468) (103,856)
Principal Payments on Long-Term Debt 0 (1,128)
Principal Payments on Financing Leases (599) (664)
Stock Option Excercises 51 35
Net Cash (Used In) Provided By Financing Activities (2,667) 3,931
Effect of Exchange Rate Changes on Cash (53) 0
Net Change in Cash and Cash Equivalents 256 (1,339)
Cash and Cash Equivalents - Beginning of Year 2,225 3,564
Cash and Cash Equivalents - End of Year 2,481 2,225
Reconciliation of cash and restricted cash reported within the consolidated balance sheets    
Cash 1,027 643
Restricted Cash 1,454 1,582
Total Cash and restricted cash reported in the consolidated statements of cash flows 2,481 2,225
Supplemental Disclosure of Cash Flow Information:    
Cash Paid for Interest 476 316
Cash Paid (Refunded) for Income Taxes 237 (114)
Supplemental Noncash Investing and Financing Activities:    
Property and Equipment Purchases in Accounts Payable 14 35
Property Acquired under Operating Lease 44 1,188
Equipment Acquired under Finance Lease 41 368
PPP Loan Forgiviness Gain $ 0 $ 6,171