XML 31 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Apr. 30, 2015
Apr. 30, 2014
Cash flows from operating activities:    
Net loss $ (760,050)us-gaap_ProfitLoss $ (599,851)us-gaap_ProfitLoss
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation, amortization and accretion 996,899us-gaap_DepreciationDepletionAndAmortization 979,094us-gaap_DepreciationDepletionAndAmortization
Bad debt expense (recovery) (17,264)us-gaap_ProvisionForDoubtfulAccounts 12,111us-gaap_ProvisionForDoubtfulAccounts
Deferred income tax expense (benefit) (259,289)us-gaap_DeferredIncomeTaxExpenseBenefit 64,490us-gaap_DeferredIncomeTaxExpenseBenefit
Share-based compensation expense 637,694us-gaap_ShareBasedCompensation 464,013us-gaap_ShareBasedCompensation
Impact of excess tax benefits from share-based compensation (85,870)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (7,316)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Loss on sale of property and equipment 5,815us-gaap_GainLossOnSaleOfPropertyPlantEquipment 2,871us-gaap_GainLossOnSaleOfPropertyPlantEquipment
(Increase) decrease in:    
Trade accounts receivable 4,005,064us-gaap_IncreaseDecreaseInAccountsReceivable (1,559,953)us-gaap_IncreaseDecreaseInAccountsReceivable
Other receivables 30,204us-gaap_IncreaseDecreaseInOtherReceivables 41,319us-gaap_IncreaseDecreaseInOtherReceivables
Income taxes refundable (89,768)us-gaap_IncreaseDecreaseInIncomeTaxesReceivable (479,743)us-gaap_IncreaseDecreaseInIncomeTaxesReceivable
Inventories (1,159,150)us-gaap_IncreaseDecreaseInInventories (238,355)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses (98,129)us-gaap_IncreaseDecreaseInPrepaidExpense (290,636)us-gaap_IncreaseDecreaseInPrepaidExpense
Other assets 16,341us-gaap_IncreaseDecreaseInOtherOperatingAssets  
Increase (decrease) in:    
Accounts payable and accrued expenses (507,400)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 1,592,159us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Accrued compensation and payroll taxes (1,601,204)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 508,725us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Income taxes payable (612,181)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable  
Other noncurrent liabilities (152,082)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities (82,675)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities
Net cash provided by operating activities 349,630us-gaap_NetCashProvidedByUsedInOperatingActivities 406,253us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Purchase of and deposits for the purchase of property and equipment (1,785,480)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (867,936)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Investment in intangible assets (70,593)us-gaap_PaymentsToAcquireIntangibleAssets (70,565)us-gaap_PaymentsToAcquireIntangibleAssets
Proceeds from sale of property and equipment 500us-gaap_ProceedsFromSaleOfProductiveAssets  
Net cash used in investing activities (1,855,573)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (938,501)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:    
Payroll taxes withheld and remitted on share-based payments (220,872)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation (43,526)us-gaap_PaymentsRelatedToTaxWithholdingForShareBasedCompensation
Proceeds from note payable to bank 2,500,000us-gaap_ProceedsFromBankDebt 1,000,000us-gaap_ProceedsFromBankDebt
Principal payments on long-term debt and note payable to bank (633,984)us-gaap_RepaymentsOfLongTermDebtAndCapitalSecurities (628,374)us-gaap_RepaymentsOfLongTermDebtAndCapitalSecurities
Repurchase of common stock (373,982)us-gaap_PaymentsForRepurchaseOfCommonStock  
Impact of excess tax benefits from share-based compensation 85,870us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 7,316us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Common stock dividends paid (272,146)us-gaap_PaymentsOfDividendsCommonStock (262,671)us-gaap_PaymentsOfDividendsCommonStock
Net cash provided by financing activities 1,084,886us-gaap_NetCashProvidedByUsedInFinancingActivities 72,745us-gaap_NetCashProvidedByUsedInFinancingActivities
Net decrease in cash (421,057)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (459,503)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash at beginning of period 1,089,507us-gaap_CashAndCashEquivalentsAtCarryingValue 750,303us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash at end of period $ 668,450us-gaap_CashAndCashEquivalentsAtCarryingValue $ 290,800us-gaap_CashAndCashEquivalentsAtCarryingValue