XML 41 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Radtek, Inc. - Consolidated Statement of Cash Flows - For the Years Ended December 31, 2014 and 2013 (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities    
Net Income (loss) $ (1,765,577)us-gaap_NetIncomeLoss $ 523,371us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 6,316us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment 11,372us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
Severance benefits 7,518fil_SeveranceBenefits 24,252fil_SeveranceBenefits
Loss on investment valuation 0fil_LossOnInvestmentValuation1 22,580fil_LossOnInvestmentValuation1
Stock issuance for services 880,000fil_StockIssuanceForServices1 0fil_StockIssuanceForServices1
Change in assets and liabilities, net of the effect of acquisitions:    
Accounts receivable 46,453us-gaap_IncreaseDecreaseInAccountsReceivable 10,258us-gaap_IncreaseDecreaseInAccountsReceivable
Inventory (1,513)us-gaap_IncreaseDecreaseInInventories 11,551us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other assets (339,267)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (494,947)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable and other payable 198,354us-gaap_IncreaseDecreaseInOtherAccountsPayable (74,050)us-gaap_IncreaseDecreaseInOtherAccountsPayable
Advance receipts on contracts 761,490fil_AdvanceReceiptsOnContracts (146,507)fil_AdvanceReceiptsOnContracts
Other current liabilities (89,638)us-gaap_IncreaseDecreaseInOtherCurrentLiabilities 81,689us-gaap_IncreaseDecreaseInOtherCurrentLiabilities
Net cash provided by (used in) operating activities (295,864)us-gaap_NetCashProvidedByUsedInOperatingActivities (30,431)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities    
Acquisition on available-for-sale security 0fil_AcquisitionOnAvailableForSaleSecurity (28,428)fil_AcquisitionOnAvailableForSaleSecurity
Acquisition on investment 0fil_AcquisitionOnInvestment (15,763)fil_AcquisitionOnInvestment
Cash acquired from acquisition 0us-gaap_CashAcquiredFromAcquisition 100us-gaap_CashAcquiredFromAcquisition
Net cash provided by investing activities 0us-gaap_NetCashProvidedByUsedInInvestingActivities (44,091)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities    
Common stock issuance 0us-gaap_ProceedsFromIssuanceOfCommonStock 282,646us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from short-term borrowings 0us-gaap_ProceedsFromIssuanceOfDebt 0us-gaap_ProceedsFromIssuanceOfDebt
Proceeds from loan from related party 160,000us-gaap_ProceedsFromPaymentsForLongTermLoansForRelatedParties 0us-gaap_ProceedsFromPaymentsForLongTermLoansForRelatedParties
Advance from related parties 191,519us-gaap_ProceedsFromRelatedPartyDebt (33,915)us-gaap_ProceedsFromRelatedPartyDebt
Repayment of short-term borrowing 0fil_RepaymentOfShortTermBorrowing (39,359)fil_RepaymentOfShortTermBorrowing
Net cash provided by financing activities 351,519us-gaap_NetCashProvidedByUsedInFinancingActivities 209,372us-gaap_NetCashProvidedByUsedInFinancingActivities
Net decrease in cash and cash equivalent 55,655us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 134,850us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Effect of exchange rate changes 50,684us-gaap_EffectOfExchangeRateOnCash (36,281)us-gaap_EffectOfExchangeRateOnCash
Cash and cash equivalent at beginning of year 106,908fil_CashAndCashEquivalentAtBeginningOfYear 8,339fil_CashAndCashEquivalentAtBeginningOfYear
Cash and cash equivalent at end of year 213,247fil_CashAndCashEquivalentAtEndOfYear 106,908fil_CashAndCashEquivalentAtEndOfYear
Supplemental Disclosure of Cash Flow Information    
Cash paid for interest 8,456us-gaap_InterestPaid 6,564us-gaap_InterestPaid
Cash paid for income tax 0us-gaap_IncomeTaxesPaid 0us-gaap_IncomeTaxesPaid
Significant non-cash investing and financing activities:    
Prepaid expenses increased due to acquisition 0fil_PrepaidExpensesIncreasedDueToAcquisition 632fil_PrepaidExpensesIncreasedDueToAcquisition
Accounts payable increased due to acquisition 0fil_AccountsPayableIncreasedDueToAcquisition 1,366fil_AccountsPayableIncreasedDueToAcquisition
Treasury stock increased due to acquisition $ 0fil_TreasuryStockIncreasedDueToAcquisition $ 375,053fil_TreasuryStockIncreasedDueToAcquisition