XML 31 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Net Income (Loss):    
Continuing Operations $ (3,506,290) $ (2,101,064)
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities:    
Depreciation 556,409 481,894
Amortization of Other Intangible Assets 449,568 386,252
Provision for Losses on Accounts Receivable 762,500 423,956
Amortization of Discount on Convertible Term and Revolving Credit Notes 0 702,233
Share Based Compensation Expense 1,293,214 100,831
Gain on Derivative Liability (137,722) (279,624)
Gain on Disposal of Asset (12,864) 0
Changes in Assets and Liabilities:    
Trade Receivables (1,289,857) (3,175,303)
Inventories (869,104) (878,852)
Prepaid Expenses and Other Current Assets (170,775) (368,358)
Deposits and Other Non Current Assets (593,430) (386,232)
Accounts Payable 3,957,760 2,771,464
Accrued Expenses and Other Current Liabilities 166,611 870,530
Net Cash Provided by Operating Activities 272,800 2,749,855
Cash Flows From Investing Activities    
Additions to Property, Plant and Equipment (458,066) (606,544)
Proceeds from Disposal of Property, Plant and Equipment 16,061 0
Payment for AirTight Asset Purchase 0 (180,172)
Net Cash (Used in) Investing Activities (442,005) (786,716)
Cash Flows From Financing Activities    
Proceeds from Revolving Credit Note 0 800,000
Principal Repayments to Revolving Credit Note 0 (9,330,191)
Proceeds from Revolver Loan 88,564,955 8,631,031
Principal Repayments to Revolver Loan (87,010,062) (1,052,769)
Principal Repayments to Convertible Term Note 0 (2,500,000)
Proceeds from Term Loan 0 2,500,000
Principal Repayments to Term Loan (1,250,000) (312,501)
Principal Repayments on Long Term Debt (44,477) (101,657)
Payment of Preferred Stock Dividends 0 (875,000)
Payments for Voluntary Redemption of Preferred Stock 0 (100,000)
Net Cash (Used in) Provided by Financing Activities 260,415 (2,341,087)
Net Effect of Exchange Rate Changes on Cash (91,507) (22,575)
Net Increase (Decrease) In Cash (298) (400,523)
Cash at Beginning of Year 298 400,821
Cash at End of Year 0 298
Supplemental Disclosure of Cash Flow Information:    
Cash Payments for Income Taxes 0 0
Cash Payments for Interest 565,586 759,304
Supplemental Schedule of Non Cash Investing and Financing Activities:    
Accrued Preferred Stock Dividends 0 1,328,131
Conversion of Loan Payable - Related Party to Preferred Stock 0 200
Exchange of Common Stock for Preferred Stock [Member]
   
Supplemental Schedule of Non Cash Investing and Financing Activities:    
Exchange of Stock 1,653,000 0
Exchange of Accrued Preferred Stock Dividends for Preferred Stock [Member]
   
Supplemental Schedule of Non Cash Investing and Financing Activities:    
Exchange of Stock 315,000 1,406,670
Exchange of Preferred Stock for Common Stock [Member]
   
Supplemental Schedule of Non Cash Investing and Financing Activities:    
Exchange of Stock 7,210,000 0
Exchange of Accrued Preferred Stock Dividends for Common Stock [Member]
   
Supplemental Schedule of Non Cash Investing and Financing Activities:    
Exchange of Stock $ 418,773 $ 388,304