XML 31 R6.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Cash Flows From Operating Activities    
Net income $ 1,979,637 $ 125,480
Adjustments to reconcile income from operations to net cash used in operating activities:    
Depreciation and amortization 227,558 275,721
Loss on sale of assets 40,045
True up accounts payable (468,081)
Bad debt expense 1,196,660
Changes in operating assets and liabilities:    
Trade recivables, net (920,929) 146,811
Inventories (256,103) (900,750)
Note receivable 22,409
Prepaid expenses (212,866) 1,854
Operating leases 120,673
Other assets (47,884) 29,292
Accounts payable and accrued expenses (627,911) (1,189,542)
Accounts payable - trade, related party (3,074,021)
Customer deposits and other liabilities 79,358 105,250
Net cash used in operating activities (2,732,488) (614,851)
Cash Flows From Investing Activities:    
Purchase of property and equipment (102,989) (125,135)
Intangile asssets (45,000) (51,000)
Acquisition of the Echo Entities, net of cash acquired (5,876,517)
Net cash used in investing activities (6,024,506) (176,135)
Cash Flows From Financing Activities:    
Financing for the acquisition of the Echo Entities 6,925,979
Financing to pay off accounts payable, related party 3,074,021
Line of credit 151,000  
Payments on notes payable, related party (292,568)
Payments on capital lease obligations (2,352)
Net cash provided by (used in) financing activities 9,858,432 (2,352)
Net change in cash and cash equivalents 1,101,438 (793,338)
Cash and cash equivalents, beginning of period 1,453,941 1,272,208
Cash and cash equivalents, end of period 2,555,379 478,870
Cash paid during the period for:    
Interest 240,778 130,594
Income taxes 43,578 20,025
Non cash activities:    
Transfer of fixed assets to intangible assets $ 204,000