XML 48 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash Flows from Operating Activities:    
Cash received from customers $ 2,832,403us-gaap_ProceedsFromCustomers $ 2,351,641us-gaap_ProceedsFromCustomers
Cash paid to suppliers and employees (2,915,519)us-gaap_PaymentsToSuppliersAndEmployees (3,060,392)us-gaap_PaymentsToSuppliersAndEmployees
Interest received 645us-gaap_ProceedsFromInterestAndDividendsReceived 501us-gaap_ProceedsFromInterestAndDividendsReceived
Net Cash Provided By (Used In) Operating Activities (82,471)us-gaap_NetCashProvidedByUsedInOperatingActivities (708,250)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash Flows from Investing Activities:    
Capital expenditures (25,455)us-gaap_PaymentsForProceedsFromProductiveAssets (77,554)us-gaap_PaymentsForProceedsFromProductiveAssets
Net Cash Provided By (Used In) Investing Activities (25,455)us-gaap_NetCashProvidedByUsedInInvestingActivities (77,554)us-gaap_NetCashProvidedByUsedInInvestingActivities
Net increase (decrease) in cash and cash equivalents (107,926)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (785,804)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 390,327us-gaap_CashAndCashEquivalentsAtCarryingValue 938,852us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and Cash Equivalents 282,401us-gaap_CashAndCashEquivalentsAtCarryingValue 153,048us-gaap_CashAndCashEquivalentsAtCarryingValue
Reconciliation of Net Income (Loss) to Net Cash Provided By (Used In) Operating Activities:    
Net Income (Loss) (547,319)us-gaap_NetIncomeLoss (617,942)us-gaap_NetIncomeLoss
Adjustments to reconcile Net Income (Loss) to net cash provided by operating activities:    
Depreciation 32,760us-gaap_Depreciation 32,760us-gaap_Depreciation
Share-based compensation expense 543us-gaap_ShareBasedCompensation 1,751us-gaap_ShareBasedCompensation
Deferred income taxes 0us-gaap_DeferredIncomeTaxExpenseBenefit 0us-gaap_DeferredIncomeTaxExpenseBenefit
Changes in assets and liabilities:    
Decrease (Increase) in accounts receivable 579,003us-gaap_IncreaseDecreaseInAccountsReceivable 184,932us-gaap_IncreaseDecreaseInAccountsReceivable
Decrease (Increase) in inventories (64,657)us-gaap_IncreaseDecreaseInInventories (430,542)us-gaap_IncreaseDecreaseInInventories
Decrease (Increase) in prepaid expenses (30,214)us-gaap_IncreaseDecreaseInPrepaidExpense (54,916)us-gaap_IncreaseDecreaseInPrepaidExpense
Increase (Decrease) in accounts payable 60,492us-gaap_IncreaseDecreaseInAccountsPayable 242,191us-gaap_IncreaseDecreaseInAccountsPayable
Increase (Decrease) in accrued payroll and related expenses 8,918us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 22,957us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Increase (Decrease) in accrued expenses and accrued taxes other than income (121,997)us-gaap_IncreaseDecreaseInAccruedLiabilities (89,441)us-gaap_IncreaseDecreaseInAccruedLiabilities
Total Adjustments 464,848us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities (90,308)us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Net Cash Provided By (Used In) Operating Activities $ (82,471)us-gaap_NetCashProvidedByUsedInOperatingActivities $ (708,250)us-gaap_NetCashProvidedByUsedInOperatingActivities