XML 16 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 26, 2015
Dec. 27, 2014
Dec. 28, 2013
Cash flows from operating activities:      
Net income $ 450,619 $ 1,002,768 $ 966,455
Adjustments to reconcile net income to cash provided by operating activities:      
Share-based compensation 283,507 348,649 248,535
Depreciation and amortization 545,673 576,745 615,348
Deferred taxes 176,063 175,437 311,071
Excess tax benefit from stock options exercised (26,347) (25,716) (117,401)
Changes in operating assets and liabilities:      
Accounts receivable - trade 16,712 (688,731) (24,308)
Inventories (103,490) (345,255) 273,616
Prepaid expenses and other current assets 62,022 8,943 (35,003)
Accounts payable 270,146 260,509 (87,404)
Accrued expenses (117,700) (31,481) 286,171
Net cash provided by operating activities 1,557,205 1,281,865 2,437,080
Cash flows from investing activities:      
Purchases of property and equipment (476,683) (501,501) (666,915)
Net cash used by investing activities $ (476,683) (501,501) (666,915)
Cash flows from financing activities:      
Payment of capital lease obligations (76,372) (123,366)
Excess tax benefit from stock options exercised $ 26,347 $ 25,716 117,401
Repayment of line of credit (500,000)
Proceeds from issuance of common stock $ 172,670 $ 111,726 93,360
Repurchase of common stock (172,470) (106,908) (93,360)
Net cash provided (used) by financing activities 26,547 (45,838) (505,965)
Net increase in cash and cash equivalents 1,107,069 734,526 1,264,200
Cash and cash equivalents at beginning of year 2,305,580 1,571,054 306,854
Cash and cash equivalents at end of year 3,412,649 2,305,580 $ 1,571,054
Supplemental cash flow information:      
Income taxes paid, net of refund $ 12,005 34,706
Interest paid $ 3,554 $ 30,327