XML 54 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Cash Flows from Operating Activities:    
Net Income (loss) $ 169us-gaap_NetIncomeLoss $ (41)us-gaap_NetIncomeLoss
Adjustments to reconcile net income (loss) to cash (used in) provided by operations    
Depreciation and amortization 78us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 92us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Non-cash Interest 2us-gaap_PaidInKindInterest 0us-gaap_PaidInKindInterest
Changes in assets and liabilities:    
Accounts receivable and allowance for doubtful accounts (247)us-gaap_IncreaseDecreaseInAccountsReceivable (30)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (827)us-gaap_IncreaseDecreaseInInventories (121)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets (78)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (144)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable and accrued liabilities (279)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 146us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Net cash (used in) provided by operating activities (1,182)us-gaap_NetCashProvidedByUsedInOperatingActivities (98)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash Flows from Investing activity:    
Purchase of Equipment (269)us-gaap_PaymentsToAcquireMachineryAndEquipment (150)us-gaap_PaymentsToAcquireMachineryAndEquipment
Cash Acquired in Merger 1us-gaap_CashAcquiredFromAcquisition 0us-gaap_CashAcquiredFromAcquisition
Proceeds from Related Party Advances 21us-gaap_ProceedsFromRelatedPartyDebt 0us-gaap_ProceedsFromRelatedPartyDebt
Net cash provided from (used in) investing activities (247)us-gaap_NetCashProvidedByUsedInInvestingActivities (150)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash Flows from Financing activities:    
Advances net of repayments on lines of credit 142us-gaap_RepaymentsOfLinesOfCredit 367us-gaap_RepaymentsOfLinesOfCredit
Proceeds from Sale of Common Stock 1,724us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock
Term note repayments (104)us-gaap_RepaymentsOfOtherLongTermDebt (102)us-gaap_RepaymentsOfOtherLongTermDebt
Net cash provided by (used by) financing activities 1,762us-gaap_NetCashProvidedByUsedInFinancingActivities 265us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rates on cash and cash equivalents (94)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (64)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net increase in cash and cash equivalents 239us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (47)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 75us-gaap_CashAndCashEquivalentsAtCarryingValue [1] 65us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of the period 314us-gaap_CashAndCashEquivalentsAtCarryingValue 18us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid for income taxes 16us-gaap_IncomeTaxesPaid 8us-gaap_IncomeTaxesPaid
Cash paid for interest $ 149us-gaap_InterestPaid $ 130us-gaap_InterestPaid
[1] Derived from audited information