XML 32 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Statement of Cash Flows (Unaudited) (USD $)
6 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Cash Flows from Operating Activities:    
Cash received from customers $ 2,571,114 $ 2,320,549
Cash paid to suppliers and employees (2,603,182) (2,783,153)
Interest paid (6,641)  
Interest received 550 474
Income taxes (paid) refunded      
Net Cash Provided By (Used In) Operating Activities (38,159) (462,130)
Cash Flows from Investing Activities:    
Capital expenditures (21,093) (1,295)
Payments received (advances) on notes receivable 1,700 (39,100)
Proceeds on sale of assets 9,500  
Net Cash Provided By (Used In) Investing Activities (9,893) (40,395)
Cash Flows from Financing Activities:    
Convertible Notes issue costs (34,235)  
Decrease in long-term financing (250,000)  
Increase in Convertible Notes Payable 675,470  
Sale of Class B shares from treasury 37,000  
Net Cash Provided By (Used In) Financing Activities 428,235  
Net increase (decrease) in cash and cash equivalents 380,183 (502,525)
Cash and cash equivalents at beginning of year 274,530 768,647
Cash and cash equivalents at end of second quarter 654,713 266,122
Reconciliation of Net Income (Loss) to Net Cash Provided By (Used In) Operating Activities:    
Net Income (Loss) (407,921) (531,663)
Adjustments to reconcile Net Income (Loss) to net cash provided by operating activities:    
Depreciation 54,997 54,996
Share-based compensation expense 6,148 6,885
Gain on disposal of assets (3,548)  
Changes in assets and liabilities:    
Decrease (Increase) in accounts receivable 211,075 (104,990)
Decrease (Increase) in inventories 138,662 11,112
Decrease (Increase) in prepaid expenses (16,659) (12,853)
Increase (Decrease) in accounts payable (12,648) 44,075
Increase (Decrease) in accrued payroll and related expenses 16,871 13,089
Increase (Decrease) in accrued expenses and accrued taxes other than income (25,136) 57,219
Total Adjustments 369,762 69,533
Net Cash Provided By (Used In) Operating Activities (38,159) (462,130)
Supplemental Schedule of Non-Cash Financing Activities:    
Conversion of convertible notes payable to Class A shares $ 233,438