XML 15 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Operating Activities    
Net income $ 44,000 $ 9,100
Adjustments to reconcile net income to net cash provided by (used in) operating activities    
Depreciation and amortization 1,700 1,800
Accretion of interest - convertible debentures 13,200 200
Net income adjusted for non-cash operating activities 58,900 11,100
(Increase) decrease in assets    
Accounts receivable (40,100) (15,000)
Inventory 9,800 5,400
Prepaid and other (3,400) 16,000
Increase (decrease) in liabilities    
Accounts payable and accrued expenses (67,900) 30,000
Deferred revenue (5,600) (6,500)
Total increase in operating capital (107,200) 29,900
Net cash provided by (used in) operating activities (48,300) 41,000
Investing Activities    
Additions to fixed assets (700)
Net cash used in investing activities (700)
Financing Activities    
Repayment of demand loan (4,000)
Net cash used in financing activities (4,000)
Increase (decrease) in cash (49,000) 37,000
Cash at beginning of year 199,100 11,400
Cash at end of period $ 150,100 $ 48,400