XML 17 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Statement of Cash Flows [Abstract]    
Net Income $ (1,165,940) $ 1,673,602
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 300,141 226,046
Capitalization of select merger costs (57,507) 0
Common stock issued (cancelled) for services 453,779 116,334
Warrants and options issued (cancelled) for services 0 32,679
Gain on write-up of investment 0 (137,500)
Intercompany transfer (746,784) 0
Changes in operating assets and liabilities:    
Accounts receivable (116,269) (425,735)
Inventory (1,559,392) $ 467,713
Deferred tax asset (66,565)
Prepaid income tax (152,000)
Prepaid expenses 195,430 $ 80,246
Note receivable 4,074 $ 0
Deposits 1,060
Accounts payable 522,591 $ (391,295)
Accrued liabilities (123,814) $ (127,666)
Litigation reserve 95,775
Income tax payable (40,000) $ (8,000)
Net cash provided by (used in) operating activities (2,455,421) 1,506,426
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (12,833) (3,417)
Long-term investment 0 50,000
Repurchases of common stock (398,209) 0
Net cash provided by (used in) investing activities (411,042) 46,584
CASH FLOWS FROM FINANCING ACTIVITIES:    
Payments for redemptiom of preferred stock 0 (15,459)
Repayments of note payable (660,201) (489,032)
Net cash provided by (used in) financing activities (660,201) (504,490)
INCREASE (DECREASE) IN CASH (3,526,665) 1,048,520
CASH, BEGINNING OF PERIOD 4,353,699 3,305,179
CASH, END OF PERIOD 1,532,550 4,353,699
Supplemental disclosure operating activities    
Cash paid for interest $ 90,410 $ 94,667