| Net loss | -713K |
| Depreciation and amortization | 1.17M |
| Amortization of deferred financing fees | 120K |
| Provision for deferred income taxes | |
| Loss on disposal of assets | -23K |
| Stock-based compensation | 103K |
| Contingent consideration | |
| Change in fair value of warrant liability | |
| Accounts receivable | 3.18M |
| Other receivables | 429K |
| Inventories | 3.89M |
| Prepaid expense and other current assets | 891K |
| Other assets | 15K |
| Accounts payable | -6.46M |
| Accrued liabilities | -1.13M |
| Income taxes receivable/payable | -188K |
| Net cash used in operating activities | |
| Purchases of property and equipment | -422K |
| Cash paid for acquisition, net of cash received | |
| Net cash used in investing activities | |
| Payment of contingent consideration | |
| Repayments on bank loan | -24.82M |
| Repayments on notes payable | -56K |
| Proceeds from issuance of common stock and warrants, net of issuance costs of $820 | |
| Repayments of convertible notes | |
| Borrowings on bank loan | 19.29M |
| Proceeds from exercise of stock options | |
| Net cash provided by financing activities | |
| Effects of foreign exchange on cash | -38K |
| Net increase (decrease) in cash | -1.26M |
| Cash, beginning of period | 2.44M |
| Cash, end of period | 1.18M |
| Income taxes paid | 240K |
| Interest paid | 634K |
| Fair value of warrants issued | |
| Fair value of assets acquired in acquisition, net of cash received | |
| Goodwill | |
| Intangible assets | |
| Liabilities assumed in acquisition | |
| Notes payable assumed in acquisition | |
| Contingent consideration liability, net of $735 working capital adjustment | |
| Net cash paid for acquisition | |