XML 25 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Statements of Cash Flows (USD $)
12 Months Ended
Dec. 27, 2014
Dec. 28, 2013
Dec. 29, 2012
Cash flows from operating activities:      
Net income (loss) $ 1,002,768us-gaap_ProfitLoss $ 966,455us-gaap_ProfitLoss $ (1,522,028)us-gaap_ProfitLoss
Share-based compensation 348,649us-gaap_ShareBasedCompensation 248,535us-gaap_ShareBasedCompensation 242,793us-gaap_ShareBasedCompensation
Depreciation and amortization 576,745us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease 615,348us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease 723,092us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease
Write off of construction in progress       12,720us-gaap_IncreaseDecreaseInAssetRetirementObligations
Deferred taxes 175,437us-gaap_IncreaseDecreaseInDeferredIncomeTaxes 311,071us-gaap_IncreaseDecreaseInDeferredIncomeTaxes (1,306,156)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
Excess tax benefit from stock options exercised (25,716)us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities (117,401)us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities   
Accounts receivable - trade (688,731)us-gaap_IncreaseDecreaseInAccountsReceivable (24,308)us-gaap_IncreaseDecreaseInAccountsReceivable 236,811us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (345,255)us-gaap_IncreaseDecreaseInInventories 273,616us-gaap_IncreaseDecreaseInInventories 681,302us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets 8,943us-gaap_IncreaseDecreaseInPrepaidExpense (35,003)us-gaap_IncreaseDecreaseInPrepaidExpense 11,721us-gaap_IncreaseDecreaseInPrepaidExpense
Accounts payable 260,509us-gaap_IncreaseDecreaseInAccountsPayable (87,404)us-gaap_IncreaseDecreaseInAccountsPayable (284,684)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued expenses (31,481)us-gaap_IncreaseDecreaseInAccruedLiabilities 286,171us-gaap_IncreaseDecreaseInAccruedLiabilities 278,012us-gaap_IncreaseDecreaseInAccruedLiabilities
Net cash provided (used) by operating activities 1,281,865us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations 2,437,080us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (926,417)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from investing activities:      
Purchases of property and equipment (501,501)us-gaap_PropertyPlantAndEquipmentGrossPeriodIncreaseDecrease (666,915)us-gaap_PropertyPlantAndEquipmentGrossPeriodIncreaseDecrease (209,987)us-gaap_PropertyPlantAndEquipmentGrossPeriodIncreaseDecrease
Net cash used by investing activities (501,501)us-gaap_NetCashProvidedByUsedInInvestingActivities (666,915)us-gaap_NetCashProvidedByUsedInInvestingActivities (209,987)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:      
Payment of capital lease obligations (76,372)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations (123,366)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations (208,504)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations
Excess tax benefit from stock options exercised 25,716us-gaap_DeferredTaxExpenseFromStockOptionsExercised 117,401us-gaap_DeferredTaxExpenseFromStockOptionsExercised   
(Repayment of) proceeds from line of credit    (500,000)us-gaap_ProceedsFromLinesOfCredit 500,000us-gaap_ProceedsFromLinesOfCredit
Proceeds from issuance of common stock 111,726us-gaap_ProceedsFromIssuanceOfCommonStock 93,360us-gaap_ProceedsFromIssuanceOfCommonStock 9,333us-gaap_ProceedsFromIssuanceOfCommonStock
Repurchase of common stock (106,908)us-gaap_PaymentsForRepurchaseOfCommonStock (93,360)us-gaap_PaymentsForRepurchaseOfCommonStock   
Net cash provided (used) by financing activities (45,838)us-gaap_NetCashProvidedByUsedInFinancingActivities (505,965)us-gaap_NetCashProvidedByUsedInFinancingActivities 300,829us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash and cash equivalents 734,526us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 1,264,200us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (835,575)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 1,571,054us-gaap_CashAndCashEquivalentsAtCarryingValue 306,854us-gaap_CashAndCashEquivalentsAtCarryingValue 1,142,429us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of year 2,305,580us-gaap_CashAndCashEquivalentsAtCarryingValue 1,571,054us-gaap_CashAndCashEquivalentsAtCarryingValue 306,854us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental cash flow information:      
Income taxes paid, net of refund 34,706us-gaap_IncomeTaxesPaidNet      
Interest paid $ 3,554us-gaap_InterestPaid $ 30,327us-gaap_InterestPaid $ 28,588us-gaap_InterestPaid