XML 18 R7.htm IDEA: XBRL DOCUMENT v3.10.0.1
RESTATEMENT OF CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
3 Months Ended
Mar. 31, 2018
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Organization, Consolidation and Presentation of Financial Statements Disclosure [Text Block]
NOTE 2:
RESTATEMENT OF CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
 
The Company is filing this Amendment to our Quarterly Report on Form 10-Q/A for the three months ended March 31, 2018 due to the fact that the Company has determined that a material weakness in internal control relating to the recording of customer returns, allowances, discounts and incentives has resulted in an overstatement of year end income before provision of income taxes of approximately $445,000 as of December 31, 2017 and an overstatement of loss before income taxes of approximately $90,000 for the first quarter ending March 31, 2018. As of the date of this filing, the Company is working diligently to determine the impact of this material weakness will have on the Company’s Form 10-Q/A for the second quarter report ending June 30, 2018.
 
Following is the effect of the restatement on the Company’s March 31, 2018 unaudited financial statements:
 
 
 
As Previously
 
 
 
 
 
 
 
Balance Sheet
 
Reported
 
Adjustment
 
As Restated
 
 
 
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
$
7,272,479
 
$
-
 
$
7,272,479
 
Accounts Receivable
 
 
1,163,303
 
 
-
 
 
1,163,303
 
Inventories:
 
 
 
 
 
 
 
 
 
 
Raw Materials
 
 
8,466,419
 
 
-
 
 
8,466,419
 
Work in Process
 
 
11,265
 
 
-
 
 
11,265
 
Supplies
 
 
194,346
 
 
-
 
 
194,346
 
Finished Goods
 
 
2,557,545
 
 
-
 
 
2,557,545
 
Income Tax Receivable
 
 
242,044
 
 
92,912
 
 
334,956
 
Prepaid Expenses and Other Current Assets
 
 
116,404
 
 
-
 
 
116,404
 
 
 
 
 
 
 
 
 
 
 
 
Total Current Assets
 
 
20,023,805
 
 
92,912
 
 
20,116,717
 
 
 
 
 
 
 
 
 
 
 
 
Property, Plant and Equipment
 
 
4,236,170
 
 
-
 
 
4,236,170
 
Goodwill
 
 
413,280
 
 
-
 
 
413,280
 
Other Assets
 
 
406,549
 
 
-
 
 
406,549
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL ASSETS
 
$
25,079,804
 
$
92,912
 
$
25,172,716
 
 
 
 
As Previously
 
 
 
 
 
 
 
Balance Sheet
 
Reported
 
Adjustment
 
As Restated
 
 
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
Short-Term Debt
 
$
797,254
 
$
-
 
$
797,254
 
Accounts Payable
 
 
569,533
 
 
-
 
 
569,533
 
Accrued Expenses
 
 
353,266
 
 
355,899
 
 
709,165
 
 
 
 
 
 
 
 
 
 
 
 
Total Current Liabilities
 
 
1,720,053
 
 
355,899
 
 
2,075,952
 
 
 
 
 
 
 
 
 
 
 
 
Deferred Income Tax Liability
 
 
111,983
 
 
(28,296)
 
 
83,687
 
 
 
 
 
 
 
 
 
 
 
 
Total Liabilities
 
 
1,832,036
 
 
327,603
 
 
2,159,639
 
 
 
 
 
 
 
 
 
 
 
 
Stockholders’ Equity:
 
 
 
 
 
 
 
 
 
 
Common Stock, $.30 Par Value, 2,000,000 Shares Authorized, 583,094 Shares Issued and 519,600 Shares Outstanding
 
 
174,928
 
 
-
 
 
174,928
 
Capital in Excess of Par Value
 
 
1,288,793
 
 
-
 
 
1,288,793
 
Retained Earnings
 
 
22,057,266
 
 
(234,691)
 
 
21,822,575
 
Treasury Stock, at Cost, 63,494 Shares
 
 
(273,219)
 
 
-
 
 
(273,219)
 
 
 
 
 
 
 
 
 
 
 
 
Total Stockholders’ Equity
 
 
23,247,768
 
 
(234,691)
 
 
23,013,077
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
 
$
25,079,804
 
$
92,912
 
$
25,172,716
 
 
 
 
As Previously
 
 
 
 
 
 
 
Income Statement
 
Reported
 
Adjustment
 
As Restated
 
 
 
 
 
 
 
 
 
 
 
 
Net Sales
 
$
2,036,263
 
$
90,015
 
$
2,126,278
 
 
 
 
 
 
 
 
 
 
 
 
Costs and Expenses:
 
 
 
 
 
 
 
 
 
 
Cost of Goods Sold
 
 
1,813,782
 
 
-
 
 
1,813,782
 
Selling, General and Administrative Expenses
 
 
779,515
 
 
-
 
 
779,515
 
Amortization Expense
 
 
4,500
 
 
-
 
 
4,500
 
 
 
 
 
 
 
 
 
 
 
 
Total Costs and Expenses
 
 
2,597,797
 
 
-
 
 
2,597,797
 
 
 
 
 
 
 
 
 
 
 
 
Loss from Operations
 
 
(561,534)
 
 
90,015
 
 
(471,519)
 
Other (Expense) Income
 
 
(1,464)
 
 
-
 
 
(1,464)
 
 
 
 
 
 
 
 
 
 
 
 
Loss Before Income Taxes
 
 
(562,998)
 
 
90,015
 
 
(472,983)
 
Income Tax Benefit
 
 
149,194
 
 
(23,854)
 
 
125,340
 
 
 
 
 
 
 
 
 
 
 
 
Net Loss
 
$
(413,804)
 
$
66,161
 
$
(347,643)
 
 
 
 
 
 
 
 
 
 
 
 
Loss per Common Share (Basic and Diluted)
 
$
(0.80)
 
$
0.13
 
$
(0.67)
 
 
 
 
 
 
 
 
 
 
 
 
Dividend per Common Share
 
$
0.15
 
$
-
 
$
0.15
 
 
 
 
As Previously
 
 
 
 
 
 
 
Cash Flow
 
Reported
 
Adjustment
 
As Restated
 
 
 
 
 
 
 
 
 
 
 
 
Cash Flows from Operating Activities:
 
 
 
 
 
 
 
 
 
 
Net Loss
 
$
(413,804)
 
$
66,161
 
$
(347,643)
 
Adjustments to Reconcile Net Loss to Net
 
 
 
 
 
 
 
 
 
 
Cash Used in Operating Activities:
 
 
 
 
 
 
 
 
 
 
Depreciation and Amortization
 
 
105,749
 
 
-
 
 
105,749
 
Decrease (Increase) in:
 
 
 
 
 
 
 
 
 
 
Accounts Receivable
 
 
1,135,493
 
 
(428,147)
 
 
707,346
 
Inventories
 
 
(2,022,296)
 
 
321,366
 
 
(1,700,930)
 
Prepaid Expenses and Other Current Assets
 
 
107,980
 
 
-
 
 
107,980
 
Income Tax Receivable
 
 
(149,194)
 
 
23,854
 
 
(125,340)
 
Other Assets
 
 
(61,134)
 
 
-
 
 
(61,134)
 
Increase (Decrease) in:
 
 
 
 
 
 
 
 
 
 
Accounts Payable
 
 
(69,360)
 
 
-
 
 
(69,360)
 
Accrued Liabilities
 
 
(214,457)
 
 
16,766
 
 
(197,691)
 
 
 
 
 
 
 
 
 
 
 
 
Net Cash Used in Operating Activities
 
 
(1,581,023)
 
 
-
 
 
(1,581,023)
 
 
 
 
 
 
 
 
 
 
 
 
Cash Flows from Investing Activities:
 
 
 
 
 
 
 
 
 
 
Purchase of Property, Plant and Equipment
 
 
(65,692)
 
 
-
 
 
(65,692)
 
 
 
 
 
 
 
 
 
 
 
 
Net Cash Used in Investing Activities
 
 
(65,692)
 
 
-
 
 
(65,692)
 
 
 
 
 
 
 
 
 
 
 
 
Cash Flows from Financing Activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from Short-Term Debt
 
 
382,330
 
 
-
 
 
382,330
 
Payments on Short-Term Debt
 
 
(131,148)
 
 
-
 
 
(131,148)
 
 
 
 
 
 
 
 
 
 
 
 
Net Cash Provided by
 
 
 
 
 
 
 
 
 
 
Financing Activities
 
 
251,182
 
 
-
 
 
251,182
 
 
 
 
 
 
 
 
 
 
 
 
Net Decrease in Cash
 
 
(1,395,533)
 
 
-
 
 
(1,395,533)
 
 
 
 
 
 
 
 
 
 
 
 
Cash, at Beginning of Period
 
 
8,668,012
 
 
-
 
 
8,668,012
 
 
 
 
 
 
 
 
 
 
 
 
Cash, at End of Period
 
$
7,272,479
 
$
-
 
$
7,272,479
 
 
 
 
 
 
 
 
 
 
 
 
Supplemental Cash Flow Information:
 
 
 
 
 
 
 
 
 
 
Noncash financing activity:
 
 
 
 
 
 
 
 
 
 
Dividends Declared
 
$
77,940
 
$
-
 
$
77,940