XML 15 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) - USD ($)
6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Cash Flows From Operating Activities    
Net Loss $ (30,319) $ (117,257)
Adjustments to Reconcile Net Loss to Net Cash Provided by Operating Activities    
Depreciation 1,095,839 1,029,106
Amortization 138,186 95,329
Compensation on Stock-Based Awards 8,640 994
Loss on Extinguishment of Debt 16,756  
Compensation on Equity Appreciation Rights 952 (6,422)
Change in Contingent Consideration (86,963) 33,830
Change in Accounts Receivable Allowance (739,080) 51,000
Change in Inventory Reserves 228,845 43,797
Gain on Disposal of Property and Equipment (355,336)  
Changes in Current Operating Items    
Accounts Receivable 960,688 278,832
Inventories (1,169,384) (1,378,786)
Prepaid Expenses 24,827 224,508
Income Taxes Receivable (211,257) (145,458)
Income Taxes Payable 44,068 46,798
Accounts Payable 1,288,503 1,175,815
Accrued Payroll and Commissions (16,188) 57,185
Other Accrued Liabilities 94,090 (330,457)
Net Cash Provided by Operating Activities 1,292,867 1,058,814
Cash Flows from Investing Activities    
Proceeds from Sale of Property and Equipment 668,786  
Purchase of Intangible Asset (100,000)  
Purchases of Property and Equipment (358,787) (1,389,942)
Net Cash Provided by (Used in) Investing Activities 209,999 (1,389,942)
Cash Flows from Financing Activities    
Net Change in Line of Credit (672,325) 848,757
Proceeds from Long-Term Debt 5,123,000 250,000
Principal Payments on Long-Term Debt (5,234,320) (734,593)
Loss on Extinguishment of Debt (158,078)  
Debt Issuance Costs (267,442)  
Excess Tax Benefits from Stock-Based Compensation   (25,209)
Proceeds from Issuance of Common Stock   4,822
Net Cash Provided by (Used in) Financing Activities (1,209,165) 343,777
Effect of Exchange Rate Changes on Cash (24,647)  
Net Change in Cash 269,054 12,649
Cash - Beginning of Period 268,204 887
Cash - Ending of Period 537,258 13,536
Reconciliation of cash and restricted cash reported within the condensed consolidated balance sheets    
Cash 190,691 13,536
Restricted Cash 346,567  
Cash - Ending of Period 537,258 13,536
Supplemental Disclosure of Cash Flow Information:    
Cash Paid During the Period for Interest 263,156 260,644
Cash Refunded During the Period for Income Taxes 22,745  
Supplemental Noncash Investing and Financing Activities:    
Property and Equipment Purchases in Accounts Payable $ 243,602 $ 1,740