XML 18 R2.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2016
Dec. 31, 2015
Current assets:    
Cash and cash equivalents (VIE $111,000 and $82,000, respectively) $ 623,880 $ 346,404
Accounts receivable, (less allowance for doubtful accounts of $132,000 and $126,000, respectively) (VIE $54,000 and $4,000, respectively) 10,180,931 11,410,999
Inventories, net (VIE $1,292,000 and $1,264,000, respectively) 22,942,341 17,869,911
Net deferred income tax asset 749,089 761,096
Prepaid expenses (VIE $17,000 and $17,000, respectively) 957,138 1,057,464
Other current assets (VIE $51,000 and $33,000, respectively) 845,198 991,297
Total current assets 36,298,577 32,437,171
Property, plant and equipment:    
Machinery and equipment (VIE $0 and $546,000, respectively) 26,582,044 26,847,110
Building 3,378,006 3,360,017
Office furniture and equipment (VIE $120,000 and $66,000, respectively) 3,614,814 3,512,613
Intellectual property 482,088 482,088
Land 250,000 250,000
Leasehold improvements 405,306 624,902
Fixtures and equipment at customer locations 3,187,724 3,174,535
Projects under construction 629,731 773,985
Property, Plant and Equipment, Gross 38,529,713 39,025,250
Less : accumulated depreciation and amortization (VIE $27,000 and $150,000, respectively) (33,010,749) (32,471,694)
Total property, plant and equipment, net 5,518,964 6,553,556
Other assets:    
Deferred financing costs, net 67,528 112,615
Goodwill (VIE $440,000 and $440,000, respectively) 1,473,176 1,473,176
Net deferred income tax asset 1,171,071 986,181
Other assets (due from related party $47,000 and $46,000, respectively) 467,813 242,270
Total other assets 3,179,588 2,814,242
TOTAL ASSETS 44,997,129 41,804,969
Current liabilities:    
Checks written in excess of bank balance (VIE $19,000 and $8,000, respectively) 1,513,387 1,481,827
Trade payables (VIE $235,000 and $238,000, respectively) 7,420,049 4,271,860
Line of credit (VIE $426,000 and $484,000, respectively) 10,362,330 10,952,924
Notes payable - current portion (net discount of $158,000 and $171,000, respectively) (VIE $0 and $311,000, respectively) 1,754,281 501,710
Notes payable - officers, current portion 900,000 0
Notes payable - affiliates, current portion 8,435 8,670
Capital Lease - current portion 41,623 41,204
Accrued liabilities (VIE $964,000 and $655,000, respectively) 2,968,488 2,942,481
Total current liabilities 24,968,593 20,200,676
Long-term liabilities:    
Notes payable - affiliates 223,539 266,835
Notes payable, net of current portion (net of deferred financing fees of $0 and $113,000, respectively) (VIE $357,000 and $200, respectively) 5,356,747 6,665,700
Notes payable - officers, subordinated 1,392,268 1,323,139
Capital lease 14,283 45,351
Deferred gain 346,074 0
Total long-term debt, net of current portion 7,332,911 8,301,025
Warrants Payable 893,506 714,245
Total long-term liabilities 8,226,417 9,015,270
CTI Industries Corporation stockholders’ equity:    
Preferred Stock — no par value, 2,000,000 shares authorized, 0 shares issued and outstanding 0 0
Common stock - no par value, 5,000,000 shares authorized, 3,568,012 shares issued and 3,524,354 shares outstanding 13,898,494 13,775,994
Paid-in-capital 2,244,849 1,577,807
Accumulated earnings 1,414,146 1,670,788
Accumulated other comprehensive loss (4,916,462) (4,076,318)
Less: Treasury stock, 75,627 shares (160,784) (160,784)
Total CTI Industries Corporation stockholders’ equity 12,480,243 12,787,487
Noncontrolling interest (678,124) (198,464)
Total Equity 11,802,119 12,589,023
TOTAL LIABILITIES AND EQUITY $ 44,997,129 $ 41,804,969