XML 20 R5.htm IDEA: XBRL DOCUMENT v2.3.0.15
Statements of Cash Flows (USD $)
9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Cash flows from operating activities:  
Net loss$ (330,000)$ (408,000)
Adjustments to reconcile net loss to net cash provided by / (used in) operating activities:  
Depreciation208,000220,000
Loss on disposal of property, plant and equipment1,000 
Amortization of debt issuance costs35,00053,000
Provision for bad debts(14,000)19,000
Provision for slow moving and obsolete inventory(6,000)(48,000)
Share-based payment expense45,00023,000
Changes in:  
Accounts receivable(381,000)(457,000)
Inventory434,000612,000
Prepaid expenses and other current assets(28,000)(103,000)
Other assets 1,000
Accounts payable252,000(89,000)
Accrued expenses and other current liabilities(63,000)(185,000)
Wages payable36,00037,000
Other liabilities2,0002,000
Net cash provided by / (used in) operating activities191,000(323,000)
Cash flows from investing activities:  
Purchase of property, plant and equipment(141,000)(57,000)
Net cash used in investing activities(141,000)(57,000)
Cash flows from financing activities:  
Payments on debt financing(103,000)(77,000)
Proceeds from equipment loan11,000 
Net proceeds from line of credit27,000488,000
Net cash provided by / (used in) financing activities(65,000)411,000
Net increase / (decrease) in cash and cash equivalents(15,000)31,000
Cash and cash equivalents - beginning of period37,00035,000
Cash and cash equivalents - end of period22,00066,000
Supplemental disclosures of cash flow information  
Cash paid during period for interest$ 170,000$ 179,000