XML 15 R2.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Balance Sheets - USD ($)
Dec. 31, 2015
Dec. 31, 2014
Current assets:    
Cash and cash equivalents (VIE $82,000 and $14,000, respectively) $ 346,404 $ 150,332
Accounts receivable, (less allowance for doubtful accounts of $126,000 and $230,000 respectively) (VIE $4,000 and $9,000, respectively) 11,410,999 11,286,797
Inventories, net (VIE $1,264,000 and $699,000, respectively) 17,869,911 17,755,300
Net deferred income tax asset 761,096 718,694
Prepaid expenses (VIE $17,000 and $22,000, respectively) 1,057,464 1,983,915
Other current assets (VIE $33,000 and $46,000, respectively) 991,297 578,888
Total current assets 32,437,171 32,473,926
Property, plant and equipment:    
Machinery and equipment (VIE $546,000 and $640,000, respectively) 26,847,110 26,739,353
Building 3,360,017 3,360,017
Office furniture and equipment (VIE $66,000 and $46,000, respectively) 3,512,613 3,473,009
Intellectual property 482,088 482,088
Land 250,000 250,000
Leasehold improvements 624,902 640,166
Fixtures and equipment at customer locations 3,174,535 3,013,747
Projects under construction 773,985 859,631
Property, Plant and Equipment, Gross 39,025,250 38,818,011
Less : accumulated depreciation and amortization (VIE $150,000 and $129,000, respectively) (32,471,694) (31,062,484)
Total property, plant and equipment, net 6,553,556 7,755,527
Other assets:    
Deferred financing costs, net 112,615 157,061
Goodwill (VIE $440,000 and $440,000, respectively) 1,473,176 1,473,176
Net deferred income tax asset 986,181 1,013,392
Other assets (due from related party $46,000 and $47,000, respectively) 242,270 173,828
Total other assets 2,814,242 2,817,457
TOTAL ASSETS 41,804,969 43,046,910
Current liabilities:    
Checks written in excess of bank balance 1,481,827 1,432,212
Trade payables (VIE $238,000 and $74,000, respectively) 4,271,860 4,468,859
Line of credit (VIE $484,000 and $494,000, respectively) 10,952,924 12,158,300
Notes payable - current portion (net discount of $171,000 and $146,000, respectively) (VIE $311,000 and $114,000, respectively) 501,710 328,942
Notes Payable Affiliates - current portion 8,670 9,034
Capital Lease - current portion 41,204 38,595
Accrued liabilities (VIE $655,000 and $60,000, respectively) 2,942,481 2,493,435
Total current liabilities 20,200,676 20,929,377
Long-term liabilities:    
Notes Payable - Affiliates (VIE 183,000 and 179,000 respectively) 266,835 284,547
Notes payable, net of current portion (net discount of $113,000 and $284,000, respectively) (VIE $200 and $322,000, respectively) 6,665,700 7,177,406
Notes payable - officer, subordinated 1,323,139 1,236,476
Capital Lease 45,351 86,555
Total long-term debt, net of current portion 8,301,025 8,784,984
Warrants Payable 714,245 525,180
Total long-term liabilities 9,015,270 9,310,164
CTI Industries Corporation stockholders' equity:    
Preferred Stock — no par value 2,000,000 shares authorized 0 shares issued and outstanding 0 0
Common stock - no par value, 5,000,000 shares authorized, 3,386,284 and 3,376,743 shares issued and 3,310,657 and 3,301,116 outstanding, respectively 13,775,994 13,775,994
Paid-in-capital 1,577,807 1,542,718
Accumulated earnings 1,670,788 623,455
Accumulated other comprehensive loss (4,076,318) (2,901,212)
Less: Treasury stock - 75,627 shares and 75,627 shares, respectively (160,784) (160,784)
Total CTI Industries Corporation stockholders' equity 12,787,487 12,880,171
Noncontrolling interest (198,464) (72,802)
Total Equity 12,589,023 12,807,369
TOTAL LIABILITIES AND EQUITY $ 41,804,969 $ 43,046,910