CASH FLOWS FROM OPERATING ACTIVITIES: | |
Net income | |
Adjustments to reconcile net income from operations to net cash flows from operating activities: | |
Depreciation | 1.83M |
Amortization | 331.67K |
Gain on sale of property and equipment | -58.93K |
Stock based compensation | 1.4M |
Net excess tax benefit on equity-based awards | 0 |
Deferred income taxes | 437.28K |
Provision for (recoveries) losses on doubtful accounts | |
Provision for losses on inventory obsolescence | |
Other | -4.05K |
Changes in assets and liabilities net of effects of business acquisition: | |
Accounts receivable | 2.03M |
Inventories | 12.45M |
Prepaid and other current assets | -6.48M |
Other assets | 29.1K |
Accounts payable | 976.14K |
Accrued expenses and accrued wages, salaries and bonuses | -228.55K |
Income tax payable | -51.72K |
Net cash flows from operating activities | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |
Purchases of property and equipment | -1.59M |
Proceeds from sales of property and equipment | 112.16K |
Acquisition | |
Net cash flows from investing activities | |
CASH FLOWS FROM FINANCING ACTIVITIES: | |
Net borrowings on bank credit agreements | -10.36M |
Principal payments on long-term debt | -351.38K |
Proceeds from exercise of stock options | 0 |
Net excess tax benefit on equity-based awards | 0 |
Dividends paid on convertible preferred stock | -160.36K |
Dividends on common stock | -654.68K |
Net cash flows from financing activities | |
Net change in cash | |
Cash, beginning of period | 219.54K |
Cash, end of period | 605.38K |
Supplemental disclosure of cash flow information: | |
Cash paid during the period for interest | 737.25K |
Cash paid during the period for income taxes | |
Supplemental disclosure of non-cash information: | |
Conversion by holders of Series B Convertible Preferred Stock to common stock | |
Equipment acquisitions classified as accounts payable | 167.44K |
Acquisition of equipment through capital leases | |
Business acquisition (See Note 2): | |
Accounts receivable | |
Inventory | |
Property and equipment | |
Prepaid assets | |
Non-competition agreement | |
Customer relationships intangible assets | |
Goodwill | |
Accrued expenses | |
Note payable | |
Amount due under non-competition agreement | |
Contingent consideration due |