XML 66 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
 3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Operating activities    
Net income (loss) $ 504,265us-gaap_NetIncomeLoss $ (155,578)us-gaap_NetIncomeLoss
Stock compensation expense 17,596us-gaap_ShareBasedCompensation 20,693us-gaap_ShareBasedCompensation
Depreciation and amortization 156,942us-gaap_Depreciation 200,599us-gaap_Depreciation
Changes in non-cash working capital items:    
(Increase) Decrease in accounts receivable (807,204)us-gaap_IncreaseDecreaseInAccountsReceivable (871,669)us-gaap_IncreaseDecreaseInAccountsReceivable
(Increase) Decrease in inventory (8,833)us-gaap_IncreaseDecreaseInInventories 86,287us-gaap_IncreaseDecreaseInInventories
(Increase) Decrease in prepaid expenses 2,510us-gaap_IncreaseDecreaseInPrepaidExpense (2,933)us-gaap_IncreaseDecreaseInPrepaidExpense
Increase (Decrease) in accounts payable (795)us-gaap_IncreaseDecreaseInAccountsPayable 218,637us-gaap_IncreaseDecreaseInAccountsPayable
Increase (Decrease) in taxes payable 166,665us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable   
Increase (Decrease) in deferred revenue      
Cash provided by (used in) operating activities 31,146us-gaap_NetCashProvidedByUsedInOperatingActivities (503,964)us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing activities    
Sale of equipment 29,028us-gaap_ProceedsFromSaleOfMachineryAndEquipment   
Acquisition of property and equipment    (6,161)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Cash provided by (used in) investing activities 29,028us-gaap_NetCashProvidedByUsedInInvestingActivities (6,161)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing activities    
Short term line of credit 25,000us-gaap_ProceedsFromLinesOfCredit 200,000us-gaap_ProceedsFromLinesOfCredit
Loan Repayment (50,298)us-gaap_RepaymentsOfLongTermDebt (31,804)us-gaap_RepaymentsOfLongTermDebt
Cash provided by financing activities (25,298)us-gaap_NetCashProvidedByUsedInFinancingActivities 168,196us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash (5,459)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 5,590us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Inflow (outflow) of cash 29,417us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (336,339)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents, beginning 747,517us-gaap_Cash 568,087us-gaap_Cash
Cash and cash equivalents, ending 776,934us-gaap_Cash 231,748us-gaap_Cash
Supplemental disclosure of cash flow information:    
Income taxes paid 410,000us-gaap_IncomeTaxesPaid   
Interest paid $ 17,346us-gaap_InterestPaid $ 26,874us-gaap_InterestPaid