XML 35 R9.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Net income (loss) $ (2,821,386) $ (614,578) $ 37,091
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Depreciation and amortization 851,980 744,094 671,009
Gain on sale of property (205,055)    
Provision for uncollectible accounts 114,686 48,342 22,585
Equity based compensation   11,237 62,025
Deferred income taxes 622,507 (770) (297,640)
Changes in assets and liabilities:      
Accounts receivable 159,698 (740,794) 1,000,269
Inventories (67,745) 174,037 (300,472)
Prepaid expenses (82,815) 32,680 (103,376)
Deferred revenue     (341,000)
Accounts payable, customer deposits, accrued legal settlement (current and long-term) and accrued expenses 785,183 345,205 (274,209)
Pension and other benefits 20,968 (65,830) 4,519
Income taxes 1,438 (11,844) 123,983
Net cash provided by (used in) operating activities (620,541) (78,221) 604,784
Investing activities:      
Purchase of property, plant and equipment (971,117) (413,737) (1,227,798)
Proceeds from sale of property, net of selling costs 210,612    
Net cash used in investing activities (760,505) (413,737) (1,227,798)
Financing activities:      
Borrowings from note payable to a related party 200,000    
Payment of capital lease obligations (3,481)    
Proceeds from issuance of preferred stock, net of issuance costs 282,986    
Net cash provided by financing activities 1,320,116 400,000 500,000
Effect of exchange rate changes on cash (73,135) (20,321) (1,306)
Net decrease in cash and cash equivalents (134,065) (112,279) (124,320)
Cash and cash equivalents at beginning of period 413,353 525,632 649,952
Cash and cash equivalents at end of period 279,288 413,353 525,632
Cash paid for:      
Interest 170,700 107,057 67,555
Income taxes 15,064 15,210 15,647
Purchase of equipment under capital lease obligation 77,132    
Bank of America Merrill Lynch [Member]
     
Financing activities:      
Long-term debt payments (750,000) (200,000) (200,000)
Long-term debt borrowings 150,000    
Borrowings on line of credit 220,000 600,000 700,000
Payments on line of credit with Bank of America Merrill Lynch (1,520,000)    
Triumph Commercial Finance [Member]
     
Financing activities:      
Long-term debt payments (40,000)    
Long-term debt borrowings 1,200,000    
Borrowings on line of credit $ 1,580,611