XML 21 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Cash flows from operating activities:    
Net income $ (237,553) $ 505,789
Adjustment to reconcile net income to cash provided by operating activities:    
Depreciation and amortization 1,153,688 1,379,031
Amortization of debt discount 125,689 107,681
Change in fair value of warrants 179,261 0
Stock based compensation 28,719 25,486
Amortization of deferred gain on sale/leaseback (27,700) 0
Provision for losses on accounts receivable 28,685 32,557
Provision for losses on inventories (31,259) 179,901
Deferred income taxes (170,653) 92,208
Change in assets and liabilities:    
Accounts receivable 807,687 664,907
Inventories (5,597,774) (688,340)
Prepaid expenses and other assets (77,839) 106,515
Trade payables 3,461,400 923,251
Accrued liabilities 102,981 61,424
Net cash (used in) provided by operating activities (254,668) 3,390,410
Cash flows from investing activities:    
Proceeds from equipment sale-leaseback 783,134 0
Cash used in investment in subsidiary (87,500) 0
Purchases of property, plant and equipment (555,961) (465,443)
Net cash provided by (used in) investing activities 139,673 (465,443)
Cash flows from financing activities:    
Change in checks written in excess of bank balance 31,560 (460,401)
Net change in revolving line of credit (590,594) (1,911,937)
Proceeds from issuance of long-term debt 1,180,000 4,715
Repayment of long-term debt (related parties $0 and $2,000) (652,903) (395,609)
Cash paid for deferred financing fees 0 (8,050)
Proceeds from issuance of stock 638,324 0
Dividends Paid 0 (10,000)
Redemption of Variable Interest Entity members (455,000) 0
Contributions received by Variable Interest Entity 288,750 0
Net cash provided by (used in) financing activities 440,137 (2,781,282)
Effect of exchange rate changes on cash (47,666) (21,474)
Net increase in cash and cash equivalents 277,476 122,211
Cash and cash equivalents at beginning of period 346,404 150,332
Cash and cash equivalents at end of period 623,880 272,543
Supplemental disclosure of cash flow information:    
Cash payments for interest 910,414 929,324
Supplemental Disclosure of non-cash investing and financing activity    
Property, Plant & Equipment acquisitions funded by liabilities 35,012 47,837
Contributed Capital to Clever Container    
Stock 122,500 0
Debt 43,750 0
Accounts Receivable $ 183,750 $ 0