XML 40 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Operating activities:    
Net income $ 116,447us-gaap_NetIncomeLoss $ (150,950)us-gaap_NetIncomeLoss
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 255,382us-gaap_DepreciationDepletionAndAmortization 242,067us-gaap_DepreciationDepletionAndAmortization
Stock-based compensation 9,583us-gaap_ShareBasedCompensation 12,059us-gaap_ShareBasedCompensation
Non-cash life insurance policy accretion (25,072)us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments (22,083)us-gaap_AccretionAmortizationOfDiscountsAndPremiumsInvestments
Deferred income taxes 18,000us-gaap_DeferredIncomeTaxExpenseBenefit (32,000)us-gaap_DeferredIncomeTaxExpenseBenefit
Foreign currency transaction (gain)/loss 145,311us-gaap_ForeignCurrencyTransactionGainLossUnrealized 28,597us-gaap_ForeignCurrencyTransactionGainLossUnrealized
(Increase) decrease in accounts receivable and accounts due from employees and distributors 92,150us-gaap_IncreaseDecreaseInAccountsReceivable 3,062us-gaap_IncreaseDecreaseInAccountsReceivable
(Increase) decrease in inventories (127,096)us-gaap_IncreaseDecreaseInInventories (563,699)us-gaap_IncreaseDecreaseInInventories
(Increase) decrease in refundable income taxes 130,978us-gaap_IncreaseDecreaseInIncomeTaxesReceivable (35,857)us-gaap_IncreaseDecreaseInIncomeTaxesReceivable
(Increase) decrease in prepaid expenses and other current assets (308,882)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (481,735)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
(Increase) decrease in other assets (10,633)us-gaap_IncreaseDecreaseInOtherOperatingAssets (7,236)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Increase (decrease) in income taxes payable 0us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable (199,558)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Increase (decrease) in accounts payable & accrued expenses and other noncurrent liabilities 849,385us-gaap_IncreaseDecreaseInOperatingLiabilities (178,684)us-gaap_IncreaseDecreaseInOperatingLiabilities
Net cash provided by (used in) operating activities 1,145,553us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (1,386,017)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Investing activities:    
Proceeds from the sale of property, plant and equipment 5,657us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 87us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Purchase of property, plant and equipment (127,561)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (53,831)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Payments received on distributor note receivable 23,671us-gaap_ProceedsFromCollectionOfNotesReceivable 22,295us-gaap_ProceedsFromCollectionOfNotesReceivable
Payment of life insurance premiums 0us-gaap_PaymentsToAcquireLifeInsurancePolicies (252,250)us-gaap_PaymentsToAcquireLifeInsurancePolicies
Net cash used in investing activities (98,233)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (283,699)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Financing activities:    
Principal payments on long-term borrowings (124,356)us-gaap_RepaymentsOfLongTermDebt (110,190)us-gaap_RepaymentsOfLongTermDebt
Net cash used in financing activities (124,356)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (110,190)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of exchange rate changes on cash and cash equivalents (66,533)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations 5,636us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
Increase (decrease) in cash and cash equivalents 856,431us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (1,774,270)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 4,989,392us-gaap_CashAndCashEquivalentsAtCarryingValue 6,656,798us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period $ 5,845,823us-gaap_CashAndCashEquivalentsAtCarryingValue $ 4,882,528us-gaap_CashAndCashEquivalentsAtCarryingValue