| Net income | -6.01M |
| Depreciation and amortization | 3.02M |
| Amortization of capitalized loan costs | |
| Amortization of unearned stock compensation | 856K |
| Provision for doubtful accounts | 285K |
| Provision for returns and allowances | |
| Provision for inventory obsolescence | 93K |
| Deferred income taxes | 6K |
| Accounts receivable | 4.02M |
| Inventories | 10.48M |
| Prepaids | |
| Other assets | |
| Book overdraft | |
| Trade accounts payable | 896K |
| Accrued and other current liabilities | |
| Income taxes payable | -1.02M |
| Other long term obligations | |
| Net cash provided by (used in) operating activities | |
| Expenditures for property and equipment | -1.32M |
| Cash paid for acquisition | -32.37M |
| Net cash used in investing activities | |
| Borrowings on revolver | |
| Payments on revolver | |
| Proceeds from exercise of stock options | 0 |
| Excess tax benefit for stock options | 0 |
| Payment of dividends | -2.5M |
| Net cash provided by financing activities | |
| Net change in cash | 0 |
| Cash at beginning of period | 0 |
| Cash at end of period | 0 |