XML 48 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Cash Flows from Operating Activities:    
Cash received from customers $ 3,404,254 $ 5,042,252
Cash paid to suppliers and employees (4,986,377) (4,481,460)
Interest paid      
Interest received 518 760
Net Cash Provided By (Used In) Operating Activities (1,581,605) 561,552
Cash Flows from Investing Activities:    
Capital expenditures (110,916) (15,326)
Payments received (advances) on notes receivable   2,400
Net Cash Provided By (Used In) Investing Activities (110,916) (12,926)
Cash Flows from Financing Activities:    
Short-term borrowing 683,400 250,000
Payments on short-term borrowings   (250,000)
Cost for additional Authorized shares   (21,925)
Increase in Convertible Notes Payable 200,000  
Net Cash Provided By (Used In) Financing Activities 883,400 (21,925)
Net increase (decrease) in cash and cash equivalents (809,121) 526,701
Cash and cash equivalents at beginning of year 938,852 258,798
Cash and cash equivalents at end of third quarter 129,731 785,499
Reconciliation of Net Income (Loss) to Net Cash Provided By (Used In) Operating Activities:    
Net Income (Loss) (231,031) 129,458
Adjustments to reconcile Net Income (Loss) to net cash provided by operating activities:    
Depreciation 49,140 77,202
Non-cash share-based compensation expense 2,294 5,257
Warrants issued for debt offering   68,250
Changes in assets and liabilities:    
Decrease (Increase) in trade accounts receivable (892,867) (920)
Decrease (Increase) in inventories (518,059) 150,777
Decrease (Increase) in prepaid expenses (36,439) 74,799
Increase (Decrease) in accounts payable 29,120 47,999
Increase (Decrease) in accrued payroll and related expenses (26,061) (42,099)
Increase (Decrease) in accrued expenses and accrued taxes other than income 42,298 43,829
Total Adjustments (1,350,574) 432,094
Net Cash Provided By (Used In) Operating Activities (1,581,605) 561,552
Supplemental Schedule of Non-Cash Financing Activities:    
Conversion of convertible notes payable to Class A shares   208,591
Professional Service Expense [Member]
   
Adjustments to reconcile Net Income (Loss) to net cash provided by operating activities:    
Non-cash professional service expense   $ 7,000