XML 26 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (USD $)
3 Months Ended
May 02, 2015
May 03, 2014
Cash flows from operating activities:    
Net loss $ (165,000)us-gaap_NetIncomeLoss $ (485,000)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Amortization of deferred financing costs 86,000us-gaap_AmortizationOfFinancingCosts 354,000us-gaap_AmortizationOfFinancingCosts
Depreciation and amortization 2,619,000us-gaap_DepreciationDepletionAndAmortization 2,550,000us-gaap_DepreciationDepletionAndAmortization
(Recovery) provision for losses on accounts receivable (303,000)us-gaap_ProvisionForDoubtfulAccounts 46,000us-gaap_ProvisionForDoubtfulAccounts
Share-based compensation expense 100,000us-gaap_ShareBasedCompensation 105,000us-gaap_ShareBasedCompensation
Change in operating assets and liabilities net of effect of acquisition:    
Accounts receivable (12,284,000)us-gaap_IncreaseDecreaseInAccountsReceivable (11,428,000)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories 10,171,000us-gaap_IncreaseDecreaseInInventories 5,712,000us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other assets (554,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 811,000us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable 480,000us-gaap_IncreaseDecreaseInAccountsPayable (7,830,000)us-gaap_IncreaseDecreaseInAccountsPayable
Accounts payable-affiliates (127,000)us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties (1,462,000)us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties
Accrued expenses and other liabilities and other long-term liabilities (1,422,000)us-gaap_IncreaseDecreaseInAccruedLiabilities 1,788,000us-gaap_IncreaseDecreaseInAccruedLiabilities
Net cash used in operating activities (1,399,000)us-gaap_NetCashProvidedByUsedInOperatingActivities (9,839,000)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Additions to property and equipment (1,766,000)us-gaap_PropertyPlantAndEquipmentAdditions (2,890,000)us-gaap_PropertyPlantAndEquipmentAdditions
Payments to Acquire Intangible Assets 0us-gaap_PaymentsToAcquireIntangibleAssets 300,000us-gaap_PaymentsToAcquireIntangibleAssets
Additions to tradenames and licenses 100,000us-gaap_LicenseCosts 100,000us-gaap_LicenseCosts
Net cash used in investing activities (1,766,000)us-gaap_NetCashProvidedByUsedInInvestingActivities (3,190,000)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Net borrowings under bank line of credit 3,617,000us-gaap_ProceedsFromRepaymentsOfLinesOfCredit 14,991,000us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Principal payments under capital lease obligations (247,000)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (233,000)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Payments for deferred financing costs 0us-gaap_PaymentsOfFinancingCosts (1,237,000)us-gaap_PaymentsOfFinancingCosts
Proceeds from exercise of stock options 1,000us-gaap_ProceedsFromStockOptionsExercised 1,000us-gaap_ProceedsFromStockOptionsExercised
Net cash provided by financing activities 3,371,000us-gaap_NetCashProvidedByUsedInFinancingActivities 13,522,000us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash and cash equivalents 206,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 493,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period   1,533,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental Information:    
Cash paid during the period for Interest 261,000us-gaap_InterestPaid 669,000us-gaap_InterestPaid
Cash paid during the period for Income taxes $ 491,000us-gaap_IncomeTaxesPaid $ 482,000us-gaap_IncomeTaxesPaid