XML 51 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
Cash flows from operating activities:    
Net loss $ (1,646,693)us-gaap_NetIncomeLoss $ (3,055,154)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization 379,593us-gaap_DepreciationAndAmortization 1,313,371us-gaap_DepreciationAndAmortization
Stock based compensation 324,598us-gaap_ShareBasedCompensation 547,142us-gaap_ShareBasedCompensation
Paid in-kind interest 20,000us-gaap_PaidInKindInterest   
Amortization of note discount    17,367us-gaap_AmortizationOfDebtDiscountPremium
Net loss on debt modification and extinguishment 19,096us-gaap_GainsLossesOnExtinguishmentOfDebt   
Change in deferred tax provision 4,737us-gaap_DeferredIncomeTaxExpenseBenefit 4,737us-gaap_DeferredIncomeTaxExpenseBenefit
Foreign currency translation (gain) loss (29,400)us-gaap_ForeignCurrencyTransactionGainLossBeforeTax 16,420us-gaap_ForeignCurrencyTransactionGainLossBeforeTax
Decrease (increase) in assets:    
Accounts receivable 651,937us-gaap_IncreaseDecreaseInAccountsReceivable 997,619us-gaap_IncreaseDecreaseInAccountsReceivable
Inventory (202,540)us-gaap_IncreaseDecreaseInInventories (386,366)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other assets (28,332)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (183,462)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Restricted cash 18,486us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities   
Increase (decrease) in liabilities:    
Accounts payable 310,744us-gaap_IncreaseDecreaseInAccountsPayable (86,460)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued expenses and other liabilities (351,167)us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities 326,700us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
Net cash used by operating activities (528,941)us-gaap_NetCashProvidedByUsedInOperatingActivities (488,086)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Purchase of property, plant and equipment (27,791)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (134,373)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Purchase of investments    (750,000)us-gaap_PaymentsToAcquireInvestments
Purchase of intangible assets    (39,126)us-gaap_PaymentsToAcquireIntangibleAssets
Net cash used by investing activities (27,791)us-gaap_NetCashProvidedByUsedInInvestingActivities (923,499)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Net payments on revolving lines of credit    (158,087)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Payments of long-term debt (195,084)us-gaap_RepaymentsOfLongTermDebt (156,485)us-gaap_RepaymentsOfLongTermDebt
Borrowings of long-term debt    2,691,000us-gaap_ProceedsFromIssuanceOfLongTermDebt
Net cash (used) provided by financing activities (195,084)us-gaap_NetCashProvidedByUsedInFinancingActivities 2,376,428us-gaap_NetCashProvidedByUsedInFinancingActivities
Net (decrease) increase in cash (751,816)us-gaap_CashPeriodIncreaseDecrease 964,843us-gaap_CashPeriodIncreaseDecrease
Cash beginning of period 2,343,675us-gaap_Cash 1,977,031us-gaap_Cash
Cash end of period $ 1,591,859us-gaap_Cash $ 2,941,874us-gaap_Cash