XML 29 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $ 2,043,000us-gaap_NetIncomeLoss $ 1,218,000us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash used in operating activities:    
Depreciation and amortization 953,000us-gaap_DepreciationAndAmortization 938,000us-gaap_DepreciationAndAmortization
Provision for bad debts - accounts receivable 59,000us-gaap_ProvisionForDoubtfulAccounts 53,000us-gaap_ProvisionForDoubtfulAccounts
Share-based compensation expense 824,000us-gaap_ShareBasedCompensation 827,000us-gaap_ShareBasedCompensation
Deferred income tax provision 62,000us-gaap_DeferredIncomeTaxExpenseBenefit 276,000us-gaap_DeferredIncomeTaxExpenseBenefit
Loss (gain) on sales of property, plant and equipment 12,000us-gaap_GainLossOnSaleOfPropertyPlantEquipment (49,000)us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Accretion of acquisition-related contingent liability 33,000us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 32,000us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
Changes in assets and liabilities:    
Accounts receivable - trade 804,000us-gaap_IncreaseDecreaseInAccountsReceivable (785,000)us-gaap_IncreaseDecreaseInAccountsReceivable
Accounts receivable - other (435,000)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables (678,000)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables
Inventories (1,639,000)us-gaap_IncreaseDecreaseInInventories (5,206,000)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets (2,230,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (1,460,000)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other assets (2,000)us-gaap_IncreaseDecreaseInOtherOperatingAssets 7,000us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable 1,142,000us-gaap_IncreaseDecreaseInAccountsPayable 1,476,000us-gaap_IncreaseDecreaseInAccountsPayable
Other current liabilities (2,887,000)us-gaap_IncreaseDecreaseInOtherCurrentLiabilities (3,929,000)us-gaap_IncreaseDecreaseInOtherCurrentLiabilities
Long-term pension liability 127,000us-gaap_IncreaseDecreaseInPensionPlanObligations 3,000us-gaap_IncreaseDecreaseInPensionPlanObligations
Other long-term liabilities 20,000us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities 20,000us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities
Net cash used in operating activities (1,114,000)us-gaap_NetCashProvidedByUsedInOperatingActivities (7,257,000)us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES    
Additions to property, plant and equipment (906,000)us-gaap_PropertyPlantAndEquipmentAdditions (809,000)us-gaap_PropertyPlantAndEquipmentAdditions
Proceeds from disposals of property, plant and equipment   75,000us-gaap_PropertyPlantAndEquipmentDisposals
Net cash used in investing activities (906,000)us-gaap_NetCashProvidedByUsedInInvestingActivities (734,000)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from long-term debt 13,220,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 18,450,000us-gaap_ProceedsFromIssuanceOfLongTermDebt
Repayment of long-term debt (10,255,000)us-gaap_RepaymentsOfLongTermDebt (10,770,000)us-gaap_RepaymentsOfLongTermDebt
Payment of cash dividends (1,000,000)us-gaap_DividendsCash (833,000)us-gaap_DividendsCash
Proceeds received on exercise of stock options 356,000us-gaap_ProceedsFromStockOptionsExercised 236,000us-gaap_ProceedsFromStockOptionsExercised
Excess tax benefit from exercise of stock options 132,000us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 6,000us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Net cash provided by financing activities 2,453,000us-gaap_NetCashProvidedByUsedInFinancingActivities 7,089,000us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash and cash equivalents 433,000us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (902,000)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents balance, beginning of year 4,586,000us-gaap_CashAndCashEquivalentsAtCarryingValue 5,316,000us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents balance, end of period $ 5,019,000us-gaap_CashAndCashEquivalentsAtCarryingValue $ 4,414,000us-gaap_CashAndCashEquivalentsAtCarryingValue