XML 41 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Statements of Cash Flows (USD $)
12 Months Ended
Dec. 29, 2012
Dec. 31, 2011
Dec. 25, 2010
Cash flows from operating activities:      
Net income (loss) $ (1,522,028) $ (45,735) $ 710,189
Adjustments to reconcile net income (loss) to cash provided by operating activities:      
Share-based compensation 242,793 210,125 163,431
Depreciation & amortization 723,092 751,411 748,859
Write off of construction in process 12,720      
Deferred taxes (1,306,156) (380,538) 222,417
Excess tax benefit from stock options exercised    (126,049) (23,149)
Provision for bad debt    18,011 17,205
Accounts receivable-trade 236,811 791,991 (1,353,032)
Inventories 681,302 (1,614,859) 548,452
Prepaid expenses and other current assets 11,721 (75,865) (9,818)
Accounts payable (284,684) 651,433 312,188
Accrued expenses 278,012 (98,179) 263,150
Net cash provided (used) by operating activities (926,417) 81,746 1,599,892
Cash flows from investing activities:      
Purchases of property and equipment (209,987) (635,255) (640,056)
Net cash used by investing activities (209,987) (635,255) (640,056)
Cash flows from financing activities:      
Payment of capital lease obligations (208,504) (259,386) (288,723)
Excess tax benefit from stock options exercised    126,049 23,149
Proceeds from line of credit 500,000      
Proceeds from issuance of common stock 9,333 99,533 35,360
Repurchase of common stock    (73,480)   
Net cash provided by (used in) financing activities 300,829 (107,284) (230,214)
Net increase (decrease) in cash and cash equivalents (835,575) (660,793) 729,622
Cash and cash equivalents at beginning of year 1,142,429 1,803,222 1,073,600
Cash and cash equivalents at end of year 306,854 1,142,429 1,803,222
Supplemental cash flow information:      
Acquisition of production equipment under capital leases    238,900 185,270
Income taxes paid, net of refund    11,900   
Interest paid $ 28,588 $ 32,672 $ 32,427