XML 16 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 26, 2015
Dec. 27, 2014
Cash flows from operating activities:      
Net income (loss) $ (453,617) $ 450,619 $ 1,002,768
Adjustments to reconcile net income (loss) to cash provided by operating activities:      
Share-based compensation 193,117 283,507 348,649
Depreciation and amortization 550,761 545,673 576,745
Deferred taxes (673,785) 176,063 175,437
Excess tax benefit from stock options exercised (2,815) (26,347) (25,716)
Gain on sale of property and equipment (40,000)
Changes in operating assets and liabilities:      
Accounts receivable trade, net 1,612,873 16,712 (688,734)
Inventories 661,483 (103,490) (345,255)
Prepaid expenses and other current assets 16,318 62,022 8,943
Accounts payable (960,082) 270,146 260,509
Accrued expenses (307,957) (117,700) (31,481)
Net cash provided by operating activities 596,296 1,557,205 1,281,865
Cash flows from investing activities:      
Purchases of property and equipment (645,835) (476,683) (501,501)
Proceeds from sale of property and equipment 40,000
Net cash used by investing activities (605,835) (476,683) (501,501)
Cash flows from financing activities:      
Payment of capital lease obligations (76,372)
Excess tax benefit from stock options exercised 2,815 26,347 25,716
Proceeds from issuance of common stock 11,835 172,670 111,726
Repurchase of common stock (10,000) (172,470) (106,908)
Net cash provided (used) by financing activities 4,650 26,547 (45,838)
Net increase (decrease) in cash and cash equivalents (4,889) 1,107,069 734,526
Cash and cash equivalents at beginning of year 3,412,649 2,305,580 1,571,054
Cash and cash equivalents at end of year 3,407,760 3,412,649 2,305,580
Supplemental cash flow information:      
Income taxes paid, net of refund 436 12,005 34,706
Interest paid $ 3,554