XML 37 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 28, 2015
Mar. 29, 2014
Cash flows from operating activities:    
Net income $ 73,787us-gaap_ProfitLoss $ 247,619us-gaap_ProfitLoss
Depreciation and amortization 142,030us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease 150,547us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease
Share-based compensation 66,347us-gaap_ShareBasedCompensation 72,448us-gaap_ShareBasedCompensation
Deferred taxes 48,740us-gaap_IncreaseDecreaseInDeferredIncomeTaxes 164,000us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
Excess tax benefit from stock options exercised (21,500)us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities (17,286)us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Changes in:    
Accounts receivable-trade (494,919)us-gaap_IncreaseDecreaseInAccountsReceivable (1,589,931)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (4,717)us-gaap_IncreaseDecreaseInInventories (25,283)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets (38,611)us-gaap_IncreaseDecreaseInPrepaidExpense 19,665us-gaap_IncreaseDecreaseInPrepaidExpense
Accounts payable 334,510us-gaap_IncreaseDecreaseInAccountsPayable 410,324us-gaap_IncreaseDecreaseInAccountsPayable
Accrued expenses (163,379)us-gaap_IncreaseDecreaseInAccruedLiabilities (40,600)us-gaap_IncreaseDecreaseInAccruedLiabilities
Net cash used in operating activities (57,712)us-gaap_NetCashProvidedByUsedInContinuingOperations (608,497)us-gaap_NetCashProvidedByUsedInContinuingOperations
Cash flows from investing activities:    
Purchases of property and equipment (97,595)us-gaap_PropertyPlantAndEquipmentGrossPeriodIncreaseDecrease (106,806)us-gaap_PropertyPlantAndEquipmentGrossPeriodIncreaseDecrease
Net cash used in investing activities (97,595)us-gaap_NetCashProvidedByUsedInInvestingActivities (106,806)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Payment of capital lease obligations    (20,524)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations
Excess tax benefit from stock options exercised 21,500us-gaap_DeferredTaxExpenseFromStockOptionsExercised 17,286us-gaap_DeferredTaxExpenseFromStockOptionsExercised
Proceeds from issuance of common stock 62,216us-gaap_ProceedsFromIssuanceOfCommonStock 48,297us-gaap_ProceedsFromIssuanceOfCommonStock
Repurchase of common stock (62,015)us-gaap_PaymentsForRepurchaseOfCommonStock (44,091)us-gaap_PaymentsForRepurchaseOfCommonStock
Net cash provided by financing activities 21,701us-gaap_NetCashProvidedByUsedInFinancingActivities 968us-gaap_NetCashProvidedByUsedInFinancingActivities
Net decrease in cash and cash equivalents (133,606)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (714,335)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 2,305,580us-gaap_CashAndCashEquivalentsAtCarryingValue 1,571,054us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 2,171,974us-gaap_CashAndCashEquivalentsAtCarryingValue 856,719us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental cash flow information:    
Cash paid for taxes, net of refunds    27,456us-gaap_IncomeTaxesPaidNet
Interest paid    $ 962us-gaap_InterestPaid