CONSOLIDATED STATEMENTS OF CASH FLOWS
For the years ended October 28, 2005, October 29, 2004, and October 31, 2003
(in thousands)
| |
|
2005
|
2004
|
2003
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
| |
Net (loss) income |
$ (943 ) |
$ 24 |
$ 1,210 |
| |
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
| |
Depreciation |
4,251 |
4,345 |
4,313 |
| |
Provision (recovery) on losses on accounts receivable |
(578 ) |
(246 ) |
915 |
| |
(Gain) loss on sale of property, plant and equipment |
(11 ) |
(11 ) |
48 |
| |
(Gain) on sale of equity securities |
— |
(553 ) |
— |
| |
Provision for asset impairment |
— |
54 |
— |
| |
Deferred income taxes, net |
(571 ) |
(601 ) |
1,970 |
Changes in operating assets and liabilities: |
|
|
|
| |
Accounts receivable |
2,243 |
1,346 |
(622 ) |
| |
Inventories |
1,154 |
(4,445 ) |
(471 ) |
| |
Prepaid expenses |
78 |
(619 ) |
28 |
| |
Income taxes receivable |
179 |
732 |
1,005 |
| |
Other non-current assets |
(761 ) |
(74 ) |
(1,075 ) |
| |
Accounts payable |
69 |
(968 ) |
749 |
| |
Accrued payroll, advertising and other expenses |
(533 ) |
930 |
269 |
| |
Income taxes payable |
(913 ) |
913 |
— |
| |
Current portion of non-current liabilities |
553 |
(699 ) |
(329 ) |
| |
Non-current liabilities |
298 |
780 |
(81 ) |
|
|
|
|
|
| |
Net cash provided by operating activities |
4,515 |
908 |
7,929 |
|
|
|
|
|
Cash used in investing activities: |
|
|
|
| |
Proceeds from sale of property, plant and equipment |
28 |
35 |
26 |
| |
Proceeds from sale of equity securities |
— |
898 |
— |
| |
Additions to property, plant and equipment |
(2,032 ) |
(3,444 ) |
(3,092 ) |
|
|
|
|
|
| |
Net cash used in investing activities |
(2,004 ) |
(2,511 ) |
(3,066 ) |
|
|
|
|
|
Cash used in financing activities: |
|
|
|
| |
Shares repurchased |
(128 ) |
(2,108 ) |
(1,307 ) |
| |
Cash dividends paid |
— |
(513 ) |
(1,665 ) |
|
|
|
|
|
| |
Cash used in financing activities |
(128 ) |
(2,621 ) |
(2,972 ) |
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
2,383 |
(4,224 ) |
1,891 |
Cash and cash equivalents at beginning of year |
7,972 |
12,196 |
10,305 |
|
|
|
|
|
Cash and cash equivalents at end of year |
$ 10,355 |
$ 7,972 |
$ 12,196 |
|
|
|
|
|
Cash paid for income taxes |
$ 687 |
$ 39 |
$ 3 |
|
|
|
|
|
See accompanying notes to consolidated financial statements.
|