XML 32 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Statement of Cash Flows (Unaudited) (USD $)
3 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Cash Flows from Operating Activities:    
Cash received from customers $ 1,337,846 $ 980,151
Cash paid to suppliers and employees (1,277,898) (1,416,466)
Interest paid (3,950)  
Interest received 170 355
Net Cash Provided By (Used In) Operating Activities 56,168 (435,960)
Cash Flows from Investing Activities:    
Capital expenditures (9,029) (1,188)
Payments received on notes receivable 800 (39,100)
Net Cash Provided By (Used In) Investing Activities (8,229) (40,288)
Cash Flows from Financing Activities:    
Increase in Convertible Notes Payable 466,879  
Sale of Class B shares from treasury 37,000  
Net Cash Provided By (Used In) Financing Activities 503,879  
Net increase (decrease) in cash and cash equivalents 551,818 (476,248)
Cash and cash equivalents at beginning of year 274,530 768,647
Cash and cash equivalents at end of first quarter 826,348 292,399
Reconciliation of Net Income (Loss) to Net Cash Provided By (Used In) Operating Activities:    
Net Income (Loss) (183,140) (317,982)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation 27,499 27,498
Share-based compensation expense 2,865 4,020
Changes in assets and liabilities:    
Decrease (Increase) in accounts receivable 156,345 (132,492)
Decrease (Increase) in inventories 130,527 72,121
Decrease (Increase) in prepaid expenses (36,190) (62,767)
Increase (Decrease) in accounts payable (30,692) (32,386)
Increase (Decrease) in accrued payroll and related expenses (20,044) 1,360
Increase (Decrease) in accrued expenses and accrued taxes other than income 8,998 4,668
Total Adjustments 239,308 (117,978)
Net Cash Provided By (Used In) Operating Activities 56,168 (435,960)
Conversion of convertible notes payable to Class A shares $ 233,438