XML 50 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Income loss $ (1,539,500)us-gaap_NetIncomeLoss $ (876,900)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 1,382,400us-gaap_DepreciationAndAmortization 1,105,400us-gaap_DepreciationAndAmortization
Provision for doubtful accounts (11,300)us-gaap_ProvisionForDoubtfulAccounts (49,400)us-gaap_ProvisionForDoubtfulAccounts
(Gain) loss on the disposal of assets (19,600)us-gaap_GainLossOnSaleOfOtherAssets 74,600us-gaap_GainLossOnSaleOfOtherAssets
Changes in operating assets and liabilities:    
Increase in interest accrued on related party notes 129,700us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet 90,900us-gaap_IncreaseDecreaseInAccruedInterestReceivableNet
Increase in accrued severance payable 760,100MENB_IncreaseDecreaseInAccruedSeverancePayable   
(Increase) decrease in accounts receivable (329,000)us-gaap_IncreaseDecreaseInAccountsReceivable 1,395,400us-gaap_IncreaseDecreaseInAccountsReceivable
(Increase) decrease in inventories 119,900us-gaap_IncreaseDecreaseInInventories (330,100)us-gaap_IncreaseDecreaseInInventories
Increase in prepaid expenses (70,400)us-gaap_IncreaseDecreaseInPrepaidExpense (68,100)us-gaap_IncreaseDecreaseInPrepaidExpense
Increase in deposits and other assets (85,200)us-gaap_IncreaseDecreaseInDepositOtherAssets (107,900)us-gaap_IncreaseDecreaseInDepositOtherAssets
Increase (decrease) in accounts payable 110,200us-gaap_IncreaseDecreaseInAccountsPayable (776,500)us-gaap_IncreaseDecreaseInAccountsPayable
Increase (decrease) in accrued liabilities 346,200us-gaap_IncreaseDecreaseInAccruedLiabilities (181,300)us-gaap_IncreaseDecreaseInAccruedLiabilities
Net cash provided by operating activities 793,400us-gaap_NetCashProvidedByUsedInOperatingActivities 276,100us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchases of property, equipment and leasehold improvements (895,700)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (819,000)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sale of fixed assets 19,600us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 3,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Net cash used in investing activities: (876,100)us-gaap_NetCashProvidedByUsedInInvestingActivities (816,000)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES:    
Net repayment on lines of credit (28,100)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit (907,200)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Borrowing on notes payable 1,000,000us-gaap_ProceedsFromIssuanceOfLongTermDebt   
Borrowing on long term debts, related party    1,564,200us-gaap_ProceedsFromRelatedPartyDebt
Borrowing on long term debts, others    539,700us-gaap_ProceedsFromIssuanceOfOtherLongTermDebt
Repayment on long-term debts (534,700)us-gaap_RepaymentsOfLongTermDebt (524,100)us-gaap_RepaymentsOfLongTermDebt
Repayment on related party debt (549,500)us-gaap_RepaymentOfNotesReceivableFromRelatedParties   
Payments on obligations under capital leases (5,300)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (3,100)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Net cash provided by (used in) financing activities: (117,600)us-gaap_NetCashProvidedByUsedInFinancingActivities 669,500us-gaap_NetCashProvidedByUsedInFinancingActivities
EFFECT OF EXCHANGE RATE CHANGES ON CASH 20,600us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (3,300)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net Change in Cash (179,700)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 126,300us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash at beginning of period 324,800us-gaap_CashAndCashEquivalentsAtCarryingValue 198,500us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash at end of period 145,100us-gaap_CashAndCashEquivalentsAtCarryingValue 324,800us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid during the period for:    
Interest 557,000us-gaap_InterestPaid 486,200us-gaap_InterestPaid
Income taxes    4,100us-gaap_IncomeTaxesPaidNet
Non-cash investing and financing activities:    
Seller financed equipment    $ 23,000MENB_SellerFinancedEquipment