XML 18 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Cash flows from operating activities:    
Net (loss) income $ (828,004) $ (237,553)
Adjustment to reconcile net income to cash provided by operating activities:    
Depreciation and amortization 1,163,736 1,153,688
Amortization of debt discount 112,622 125,689
Change in fair value of warrants (19,999) 179,261
Stock based compensation 0 28,719
Amortization of deferred gain on sale/leaseback (84,759) (27,700)
Provision for losses on accounts receivable (20,882) 28,685
Provision for losses on inventories 94,518 (31,259)
Deferred income taxes (409,621) (170,653)
Change in assets and liabilities:    
Accounts receivable 5,864,010 807,687
Inventories (324,813) (5,597,774)
Prepaid expenses and other assets 16,362 (77,839)
Trade payables (60,770) 3,461,400
Accrued liabilities (272,183) 102,981
Net cash provided by (used in) operating activities 5,230,217 (254,668)
Cash flows from investing activities:    
Proceeds from equipment sale-leaseback 0 783,134
Cash used in investment in subsidiary 0 (87,500)
Purchases of property, plant and equipment (735,567) (555,961)
Net cash (used in) provided by investing activities (735,567) 139,673
Cash flows from financing activities:    
Change in checks written in excess of bank balance (1,170,599) 31,560
Net change in revolving line of credit (2,758,809) (590,594)
Proceeds from issuance of long-term debt 0 1,180,000
Repayment of long-term debt (related parties $0 and $0) (466,638) (652,903)
Proceeds from issuance of stock 0 638,324
Cash paid for deferred financing fees (20,298) 0
Contributions received by Variable Interest Entity 0 288,750
Redemption of Variable Interest Entity members 0 (455,000)
Net cash (used in) provided by financing activities (4,416,344) 440,137
Effect of exchange rate changes on cash (316,637) (47,666)
Net decrease in cash and cash equivalents (238,331) 277,476
Cash and cash equivalents at beginning of period 563,043 346,404
Cash and cash equivalents at end of period 324,712 623,880
Supplemental disclosure of cash flow information:    
Cash payments for interest 934,057 910,414
Cash payments for taxes 300,000 0
Supplemental Disclosure of non-cash investing and financing activity    
Exchange of Note Payable for Warrants 797,881 0
Property, Plant & Equipment acquisitions funded by liabilities 19,580 35,012
Contributed Capital to Clever Container    
Stock 0 122,500
Debt 0 43,750
Accounts Receivable $ 0 $ 183,750