XML 69 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net loss $ (525,267)us-gaap_ProfitLoss $ (610,838)us-gaap_ProfitLoss
Adjustments to reconcile net loss to net cash provided by/(used in) operating activities:    
Depreciation 8,296us-gaap_Depreciation 101,875us-gaap_Depreciation
Amortization of intangible assets 1,755us-gaap_AmortizationOfIntangibleAssets 2,755us-gaap_AmortizationOfIntangibleAssets
Changes in current assets and liabilities:    
Inventories 4,168us-gaap_IncreaseDecreaseInInventories 15,966us-gaap_IncreaseDecreaseInInventories
Other current assets (11,459)us-gaap_IncreaseDecreaseInOtherCurrentAssets (40,131)us-gaap_IncreaseDecreaseInOtherCurrentAssets
Other current liabilities 59,219us-gaap_IncreaseDecreaseInOtherCurrentLiabilities 110,926us-gaap_IncreaseDecreaseInOtherCurrentLiabilities
Unearned income (63,993)us-gaap_IncreaseDecreaseInDeferredLiabilities (137,348)us-gaap_IncreaseDecreaseInDeferredLiabilities
Net cash used in operating activities (527,281)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (556,795)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:    
Cash paid to purchase property, plant and equipment (309)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (12,640)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Advance payment for leasehold improvements (22,248)us-gaap_PaymentsForLeasingCostsCommissionsAndTenantImprovements (37,976)us-gaap_PaymentsForLeasingCostsCommissionsAndTenantImprovements
Net Cash used in investing activities (22,557)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (50,616)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:    
Loan to an owner (128,709)us-gaap_PaymentsToFundLongtermLoansToRelatedParties (69,206)us-gaap_PaymentsToFundLongtermLoansToRelatedParties
Collection from an owner 221,150us-gaap_ProceedsFromCollectionOfLongtermLoansToRelatedParties 648,611us-gaap_ProceedsFromCollectionOfLongtermLoansToRelatedParties
Due to owners 406,875us-gaap_ProceedsFromRelatedPartyDebt 11,235us-gaap_ProceedsFromRelatedPartyDebt
Due to third parties 79,357us-gaap_ProceedsFromIssuanceOfOtherLongTermDebt 49,201us-gaap_ProceedsFromIssuanceOfOtherLongTermDebt
Net cash provided by financing activities 578,673us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 639,841us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of foreign exchange rate on cash 910us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (16,259)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net change in cash 29,745us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 16,171us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash at beginning of period 28,329us-gaap_CashAndCashEquivalentsAtCarryingValue 28,920us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash at end of the period 58,074us-gaap_CashAndCashEquivalentsAtCarryingValue 45,091us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental cash flow information    
Interest paid 0us-gaap_InterestPaid 0us-gaap_InterestPaid
Income taxes paid $ 0us-gaap_IncomeTaxesPaid $ 0us-gaap_IncomeTaxesPaid