XML 31 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Reconciliation of net income to net cash provided by operating activities    
Net income $ (804,838)us-gaap_NetIncomeLoss $ 691,502us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities    
Depreciation and amortization 636,644us-gaap_DepreciationDepletionAndAmortization 634,869us-gaap_DepreciationDepletionAndAmortization
Gain on sale of fixed assets 174us-gaap_GainLossOnDispositionOfAssets (61,634)us-gaap_GainLossOnDispositionOfAssets
Realized loss on investment securities available-for-sale 0us-gaap_AvailableforsaleSecuritiesGrossRealizedGainLossExcludingOtherThanTemporaryImpairments 68,631us-gaap_AvailableforsaleSecuritiesGrossRealizedGainLossExcludingOtherThanTemporaryImpairments
Deferred taxes 67,000us-gaap_IncreaseDecreaseInDeferredIncomeTaxes (101,000)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
(Increase) decrease in    
Accounts receivable - billed 3,203,868us-gaap_IncreaseDecreaseInAccountsReceivable (2,544,063)us-gaap_IncreaseDecreaseInAccountsReceivable
Accounts receivable - unbilled (198,776)us-gaap_IncreaseDecreaseInUnbilledReceivables 356,525us-gaap_IncreaseDecreaseInUnbilledReceivables
Inventories 212,934us-gaap_IncreaseDecreaseInInventories 164,628us-gaap_IncreaseDecreaseInInventories
Refundable income taxes (722,948)us-gaap_IncreaseDecreaseInPrepaidTaxes 173,155us-gaap_IncreaseDecreaseInPrepaidTaxes
Prepaid expenses and other assets 164,660us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 47,055us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Increase (decrease) in    
Accounts payable - trade (365,115)us-gaap_IncreaseDecreaseInAccountsPayableTrade 595,536us-gaap_IncreaseDecreaseInAccountsPayableTrade
Accrued expenses and other liabilities (388,278)us-gaap_IncreaseDecreaseInAccruedLiabilities 220,461us-gaap_IncreaseDecreaseInAccruedLiabilities
Accrued compensation 38,805us-gaap_IncreaseDecreaseInAccruedSalaries (29,020)us-gaap_IncreaseDecreaseInAccruedSalaries
Accrued income taxes payable (302,264)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 302,262us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Customer deposits (115,515)us-gaap_IncreaseDecreaseInCustomerAdvancesAndDeposits 300,939us-gaap_IncreaseDecreaseInCustomerAdvancesAndDeposits
Net cash provided by operating activities 1,426,351us-gaap_NetCashProvidedByUsedInOperatingActivities 819,846us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash Flows From Investing Activities    
Purchases of investment securities available-for-sale (78,453)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (2,024,147)us-gaap_PaymentsToAcquireAvailableForSaleSecurities
Sale of investment securities available-for-sale 0us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 1,000,000us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities
Purchases of property and equipment (465,826)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (908,609)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sale of fixed assets 46,230us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 61,792us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Net cash absorbed by investing activities (498,049)us-gaap_NetCashProvidedByUsedInInvestingActivities (1,870,964)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash Flows From Financing Activities    
Proceeds from long-term borrowings 55,159us-gaap_ProceedsFromNotesPayable 2,303,339us-gaap_ProceedsFromNotesPayable
Repayments of long-term borrowings (372,880)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations (2,385,856)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations
Dividends paid on common stock (174,239)us-gaap_PaymentsOfDividendsCommonStock (144,489)us-gaap_PaymentsOfDividendsCommonStock
Proceeds from options exercised 0us-gaap_ProceedsFromStockOptionsExercised 46,713us-gaap_ProceedsFromStockOptionsExercised
Net cash absorbed by financing activities (491,960)us-gaap_NetCashProvidedByUsedInFinancingActivities (180,293)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase (decrease) in cash and cash equivalents 436,342us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (1,231,411)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents    
Beginning of period 3,136,063us-gaap_CashAndCashEquivalentsAtCarryingValue 4,367,474us-gaap_CashAndCashEquivalentsAtCarryingValue
End of period 3,572,405us-gaap_CashAndCashEquivalentsAtCarryingValue 3,136,063us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental schedule of non-cash investing activities    
Cash Payments for interest 116,229us-gaap_InterestPaid 132,026us-gaap_InterestPaid
Cash Payments for income taxes $ 48,609us-gaap_IncomeTaxesPaid $ 19,600us-gaap_IncomeTaxesPaid