XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (1,335,000) $ (750,100)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 839,800 889,200
Provision for doubtful accounts (1,700) 13,000
Changes in operating assets and liabilities:    
Interest accrued on related party debt 157,800 124,800
Accrued severance payable 100,700
Accounts receivable 432,400 716,000
Inventories 67,300 316,600
Prepaid expenses 70,500 (2,900)
Deposits and other assets 38,800 (30,900)
Accounts payable 278,800 (389,800)
Accrued liabilities 370,800 269,300
Net cash provided by operating activities 1,020,200 1,155,200
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchases of property and equipment (205,900) (403,800)
Net cash used in investing activities (205,900) (403,800)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Net repayment on lines of credit (489,500) (998,400)
Borrowing on note payable 400,000 1,000,000
Repayment on long-term debt (749,200) (784,100)
Payments on obligations under long term leases (15,400) (12,200)
Net cash (used in) financing activities (854,100) (794,700)
EFFECT OF EXCHANGE RATE CHANGES ON CASH (5,100) (9,500)
NET CHANGE IN CASH (44,900) (52,800)
CASH, beginning of period 129,600 145,100
CASH, end of period 84,700 92,300
Cash paid during the period for:    
Income taxes 1,600 3,800
Interest 290,300 337,500
NON CASH INVESTING AND FINANCING ACTIVITIES    
Seller financed asset $ 96,000