XML 38 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash Flows from Operating Activities:    
Net Income (loss) $ (699)us-gaap_NetIncomeLoss $ 54us-gaap_NetIncomeLoss
Adjustments to reconcile net income (loss) to cash (used in) provided by operations    
Depreciation and amortization 170us-gaap_DepreciationDepletionAndAmortization 202us-gaap_DepreciationDepletionAndAmortization
Deferred taxes 80us-gaap_DeferredIncomeTaxExpenseBenefit (33)us-gaap_DeferredIncomeTaxExpenseBenefit
Non-cash Interest 2us-gaap_PaidInKindInterest 0us-gaap_PaidInKindInterest
Changes in assets and liabilities:    
Accounts receivable and allowance for doubtful accounts (594)us-gaap_IncreaseDecreaseInAccountsReceivable (141)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories 146us-gaap_IncreaseDecreaseInInventories (557)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets 114us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 177us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable and accrued liabilities (110)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (106)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Net cash (used in) provided by operating activities (891)us-gaap_NetCashProvidedByUsedInOperatingActivities (404)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash Flows from Investing activity:    
Purchase of Equipment (463)us-gaap_PaymentsToAcquireMachineryAndEquipment (95)us-gaap_PaymentsToAcquireMachineryAndEquipment
Cash Acquired in Merger 1us-gaap_CashAcquiredFromAcquisition 0us-gaap_CashAcquiredFromAcquisition
Net cash provided from (used in) investing activities (462)us-gaap_NetCashProvidedByUsedInInvestingActivities (95)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash Flows from Financing activities:    
Advances net of repayments on lines of credit 40us-gaap_RepaymentsOfLinesOfCredit 644us-gaap_RepaymentsOfLinesOfCredit
Proceeds from Sale of Common Stock 1,979us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock
Term note repayments (202)us-gaap_RepaymentsOfOtherLongTermDebt (210)us-gaap_RepaymentsOfOtherLongTermDebt
Repayment of related party advance (10)us-gaap_RepaymentsOfRelatedPartyDebt  
Equity raise costs (103)us-gaap_PaymentsOfStockIssuanceCosts 0us-gaap_PaymentsOfStockIssuanceCosts
Net cash provided by (used by) financing activities 1,704us-gaap_NetCashProvidedByUsedInFinancingActivities 434us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rates on cash and cash equivalents (196)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 75us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net increase in cash and cash equivalents 155us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 10us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 75us-gaap_CashAndCashEquivalentsAtCarryingValue 65us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of the period 230us-gaap_CashAndCashEquivalentsAtCarryingValue 75us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosure of cash flow information:    
Cash paid for interest 276us-gaap_InterestPaid 314us-gaap_InterestPaid
Cash paid for income taxes $ 124us-gaap_IncomeTaxesPaid $ 0us-gaap_IncomeTaxesPaid