XML 18 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Cash flows from operating activities:    
Net (loss) income $ (545,290) $ (37,267)
Adjustment to reconcile net income to cash provided by operating activities:    
Depreciation and amortization 781,042 784,399
Amortization of debt discount 95,906 82,163
Change in fair value of warrants (23,808) 226,878
Stock based compensation 0 23,334
Amortization of deferred gain on sale/leaseback (53,258) 0
Provision for losses on accounts receivable 4,117 8,039
Provision for losses on inventories 42,366 (48,935)
Deferred income taxes (254,401) (106,619)
Change in assets and liabilities:    
Accounts receivable 5,311,938 1,404,314
Inventories 137,620 (1,416,051)
Prepaid expenses and other assets (268,403) (1,809,612)
Trade payables (1,236,877) 654,759
Accrued liabilities (788,625) (150,018)
Net cash provided by (used in) operating activities 3,202,327 (384,616)
Cash flows from investing activities:    
Proceeds from equipment sale-leaseback 0 783,134
Cash used in investment in subsidiary 0 (43,750)
Purchases of property, plant and equipment (526,565) (433,304)
Net cash (used in) provided by investing activities (526,565) 306,080
Cash flows from financing activities:    
Change in checks written in excess of bank balance (613,774) 70,171
Net change in revolving line of credit (1,780,835) 883,940
Proceeds from issuance of long-term debt 0 492
Repayment of long-term debt (related parties $0 and $0) (423,627) (557,655)
Contributions received by Variable Interest Entity 0 288,750
Redemption of Variable Interest Entity members 0 (455,000)
Net cash (used in) provided by financing activities (2,818,236) 230,698
Effect of exchange rate changes on cash 35,857 (23,525)
Net decrease in cash and cash equivalents (106,617) 128,637
Cash and cash equivalents at beginning of period 563,043 346,404
Cash and cash equivalents at end of period 456,426 475,041
Supplemental disclosure of cash flow information:    
Cash payments for interest 627,586 608,758
Cash payments for taxes 300,000 0
Supplemental Disclosure of non-cash investing and financing activity    
Property, Plant & Equipment acquisitions funded by liabilities 8,704 30,721
Contributed Capital to Clever Container    
Stock 0 122,500
Debt 0 43,750
Accounts Receivable $ 0 $ 183,750