XML 48 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:    
Net loss $ (304,179) $ (1,643,682)
Adjustments to reconcile net loss to net cash used in operating activities:    
Deferred income taxes 50,503 (919,814)
Depreciation and amortization 153,818 160,140
Amortization of debt discount 75,707 82,349
Amortization of deferred financing costs, net 81,987 152,174
Loss on extinguishment of debt 26,600 0
Warrants issued in exchange for services 0 47,918
Change in fair value of common stock warrants 272,499 (268,767)
Non-cash interest expense associated with conversion of note 21,003 0
Non-cash stock-based compensation 48,519 62,884
Changes in assets and liabilities:    
(Increase) decrease in accounts receivable, net (572,034) 1,041,720
Decrease in unbilled government receivables 0 728,724
Decrease (increase) in inventories, net 1,731,581 (1,780,056)
(Increase) decrease in prepaid expenses & other (28,077) 126,381
(Decrease) increase in accounts payable (2,038,760) 1,150,140
Decrease in accrued payroll, vacation pay & withholdings (48,090) (70,661)
Increase (decrease) in deferred revenues 107,000 (13,125)
Increase in progress billings 795,050 0
(Decrease) increase in accrued expenses (98,651) (527,446)
Net cash provided by (used in) operating activities 274,476 (1,671,121)
Cash flows from investing activities:    
Purchases of equipment (11,595) (60,816)
Net cash used in investing activities (11,595) (60,816)
Cash flows from financing activities:    
Proceeds from note payable – related party 100,000 0
Proceeds from the sale of common stock 0 1,000,002
Proceeds from the issuance of debt 0 600,000
Expenses associated with the issuance of debt 0 (111,340)
Proceeds from the exercise of stock options 23,370 104,430
Repayment of long-term debt (424,245) (127,929)
Repayment of capitalized lease obligations (55,956) (47,627)
Net cash (used in) provided by financing activities (356,831) 1,417,536
Net decrease in cash and cash equivalents (93,950) (314,401)
Cash and cash equivalents at beginning of period 310,297 413,195
Cash and cash equivalents at end of period 216,347 98,794
Supplemental cash flow information:    
Taxes paid 0 0
Interest paid 276,546 261,413
Supplemental non-cash information:    
Conversion of debt to equity 700,000 0
Conversion of accrued interest into equity $ 37,400 $ 0