XML 15 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 26, 2020
Sep. 28, 2019
Cash flows from operating activities:    
Net income $ 1,131,901 $ (989,586)
Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities    
Depreciation & amortization 382,121 391,156
Share-based compensation 100,452 115,647
Deferred taxes 33,620
Gain on sale of property and equipment (5,000)
Changes in:    
Accounts receivable-trade 125,339 257,348
Inventories (1,087,448) 401,822
Prepaid expenses (25,797) (16,982)
Accounts payable (214,775) (206,204)
Deferred revenue 336,890
Accrued expenses (94,984) (274,325)
Net cash provided by (used in) operating activities 682,319 (321,124)
Cash flows from investing activities:    
Purchases of property and equipment (285,909) (250,128)
Proceeds from sale of property and equipment 5,000
Net cash provided by (used in) investing activities (280,909) (250,128)
Cash flows from financing activities:    
Net borrowings on line of credit (414,465) 412,732
Net proceeds from employee stock options  
Payments on note payable (9,103)
Net cash provided by (used in) financing activities (422,800) 412,732
Net increase (decrease) in cash and cash equivalents (21,390) (158,520)
Cash and cash equivalents at beginning of period 133,965 628,804
Cash and cash equivalents at end of period 112,575 470,284
Supplemental disclosures of cash flows information:    
Cash paid for income taxes 485
Cash paid for interest 87,004
Supplemental disclosures of non-cash activity:    
Net exercise of stock options 441,022
Issuance of long term debt to finance equipment purchases $ 247,807