XML 54 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Income (Loss) $ (390,772)us-gaap_NetIncomeLoss $ 260,765us-gaap_NetIncomeLoss
Adjustments necessary to reconcile net loss to net cash used in operating activities:    
Stock cancellation   (28,875)fil_StockCancellation
Depreciation and amortization 12,687us-gaap_DepreciationAmortizationAndAccretionNet 19,254us-gaap_DepreciationAmortizationAndAccretionNet
Compensation expense from stock options 29,433us-gaap_StockOptionPlanExpense 17,672us-gaap_StockOptionPlanExpense
Accrued sales allowance (181,978)us-gaap_SalesAllowancesGoods 257,632us-gaap_SalesAllowancesGoods
(Increase) decrease in accounts receivable 747,014us-gaap_IncreaseDecreaseInAccountsReceivable 2,720,364us-gaap_IncreaseDecreaseInAccountsReceivable
(Increase) decrease in inventory (57,470)us-gaap_IncreaseDecreaseInInventories (3,728)us-gaap_IncreaseDecreaseInInventories
(Increase) decrease in prepaid expenses (12,083)us-gaap_IncreaseDecreaseInPrepaidExpense 731,136us-gaap_IncreaseDecreaseInPrepaidExpense
(Increase) decrease in other assets 14,456us-gaap_IncreaseDecreaseInOtherNoncurrentAssets (33,831)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets
Increase (decrease) in accounts payable and accrued expenses 82,314us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (839,367)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Increase (decrease) in accrued interest on notes payable 34,692us-gaap_IncreaseDecreaseInInterestPayableNet 43,239us-gaap_IncreaseDecreaseInInterestPayableNet
Net cash provided by (used in) operating activities 278,293us-gaap_NetCashProvidedByUsedInOperatingActivities 3,144,261us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of property and equipment (2,284)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (10,406)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash provided by (used in) investing activities (2,284)us-gaap_NetCashProvidedByUsedInInvestingActivities (10,406)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from notes payable 607,276us-gaap_ProceedsFromNotesPayable 4,012,828us-gaap_ProceedsFromNotesPayable
Repayments of notes payable (1,249,273)us-gaap_RepaymentsOfNotesPayable (6,507,313)us-gaap_RepaymentsOfNotesPayable
Proceeds from notes and loans payable to related parties 200,000us-gaap_ProceedsFromRelatedPartyDebt  
Repayments of notes and loans payable to related parties   (624,077)us-gaap_RepaymentsOfRelatedPartyDebt
Net cash provided by (used in) financing activities (441,997)us-gaap_NetCashProvidedByUsedInFinancingActivities (3,118,562)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net (Decrease) Increase in Cash and Cash Equivalents (165,988)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 15,293us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and Cash Equivalents at Beginning of Year 313,856us-gaap_CashAndCashEquivalentsAtCarryingValue 436,592us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and Cash Equivalents at End of Year 147,868us-gaap_CashAndCashEquivalentsAtCarryingValue 451,885us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid during the period for:    
Interest $ 2,464us-gaap_InterestPaid $ 57,885us-gaap_InterestPaid