XML 34 R5.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 $ (5,299,517) $ (811,068)
Depreciation and amortization 835,302 981,449
Operating cash flows from operating leases 606,356
Amortization of deferred gain on sale/leaseback 116,277 (83,394)
Provision for losses on accounts receivable 27,362 (40,924)
Provision for losses on inventories (157,243) 14,250
Deferred income taxes (916,033) (347,725)
Loss on disposition of asset 17,480
Change in assets and liabilities:    
Accounts receivable 2,626,396 1,717,018
Other non-current assets 3,000,000
Inventories 1,685,411 (819,293)
Prepaid expenses and other assets 228,389 (776,294)
Trade payables 1,846,575 385,715
Accrued liabilities (23,878) (267,938)
Net cash provided by (used in) operating activities 4,592,877 (48,204)
Cash flows from investing activities:    
Purchases of property, plant and equipment (144,222) (323,785)
Net cash provided by (used in) investing activities (144,222) (323,785)
Cash flows from financing activities:    
Change in checks written in excess of bank balance (391,313) 149,447
Net change in revolving line of credit (3,808,012) 821,390
Repayment of long-term debt (913,855) (697,040)
Proceeds from issuance of stock 975,401 139,450
Cash paid for deferred financing fees (82,763) (32,805)
Proceeds from issuance of long-term debt 125,000
Net cash provided by (used in) financing activities (4,095,542) 380,442
Effect of exchange rate changes on cash (654,616) 84,360
Net increase/(decrease) in cash and cash equivalents (301,503) 92,813
Cash and cash equivalents at beginning of period 428,150 181,026
Cash and cash equivalents at end of period 126,647 273,839
Supplemental disclosure of cash flow information:    
Cash payments for interest 1,558,817 1,381,149
Supplemental Disclosure of non-cash investing and financing activity    
Property, Plant & Equipment acquisitions funded by liabilities $ 33,251 $ 39,319