XML 30 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash Flows From Operating Activities:    
Net income (loss) $ 873,225 $ (1,134,394)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization 904,844 968,888
Amortization of debt discount 83,991 93,450
Accretion of asset retirement obligation 6,148 5,790
Common stock payable for directors fees 175,000 175,000
Foreign exchange loss 0 32,600
Gain on sale of land 700,000 0
Gain on plant acquisition (1,500,000) 0
Non-cash miscellaneous income (656) (657)
Change in:    
Accounts receivable (75,812) 189,540
Inventories 159,448 (59,072)
Other current assets 4,697 18,404
IVA receivable and other assets 3,294 (58,539)
Accounts payable (350,037) 479,106
Accrued payroll, taxes and interest (26,246) (28,412)
Other accrued liabilities 185,333 45,610
Deferred revenues (27,649) (18,681)
Payables to related parties 70,899 8,143
Income taxes payable (443,110) 0
Net cash provided by operating activities (656,631) 716,776
Cash Flows From Investing Activities:    
Proceeds from sale of land 300,000 0
Proceeds from plant acquisition 1,500,000 0
Purchase of properties, plants and equipment (899,119) (365,541)
Net cash used by investing activities 900,881 (365,541)
Cash Flows From Financing Activities:    
Net proceeds (to) from factor 5,644 (139,519)
Proceeds from notes payable to bank, net (8,648) 25,248
Principal payments of long-term debt (236,915) (211,529)
Advances from related party 135,000 0
Payments on advances from related party (135,000) 0
Checks issued and payable 18,234 (7,434)
Net cash provided by financing activities (221,685) (333,234)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH 22,565 18,001
Cash and cash equivalents at beginning of year 91,332 73,331
Cash and cash equivalents at end of year 113,897 91,332
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION    
Interest paid in cash (net of amount capitailzed) 15,928 14,632
Noncash investing and financing activities:    
Properties, plants & equipment acquired with long-term debt 100,000 40,278
Common stock payable issued to directors 175,000 168,750
Imputed interest included in property, plant and equipment $ 400,000 $ 0