General form of registration statement for all companies including face-amount certificate companies

STATEMENTS OF CASH FLOWS (UNAUDITED)

v3.10.0.1
STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
9 Months Ended 10 Months Ended 12 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Feb. 28, 2017
CASH FLOWS FROM OPERATING ACTIVITIES        
Net Income $ 1,265,703 $ 541,177 $ 904,957 $ (534,999)
Adjustments to reconcile net income to net cash provided by operating activities:        
Amortization of deferred compensation cost 7,000 28,000
Stock based compensation expense 154,925 87,271 108,083 205,486
Depreciation and amortization 228,900 229,178 257,257 300,611
Gain on sale of fixed asset (6,000)    
Deferred capital gain - building lease (16,860) (16,860) (18,734) (22,480)
Deferred taxes 10,834 8,843 (60,747) (40,689)
Provision for returns and doubtful accounts 58,339 58,941 (19,360)
Changes in operating assets and liabilities:        
Decrease/(Increase) in accounts receivable 351,319 (243,428) (418,860) (132,490)
Increase in inventory (290,722) (225,177) (304,978) (313,426)
(Increase)/Decrease in prepaid expense and other assets (177,346) 37,753 5,217 (83,289)
Increase in other assets     (93) (350)
Increase/(Decrease) in accounts payable 137,521 (409,171) (318,030) 464,664
Decrease in accrued payroll and related taxes (213,700) (17,253) 157,885 28,252
(Decrease)/Increase in accrued expense (30,823) 136,045 240,703 (82,049)
(Decrease)/Increase in accrued tax liability (60,852) 303,349 288,311 (129,497)
NET CASH PROVIDED BY OPERATING ACTIVITIES 1,352,899 497,066 899,912 (331,616)
CASH FLOWS FROM INVESTING ACTIVITIES        
Payments for capital expenditures (188,006) (160,946) (137,817) (203,125)
Purchase of certificate of deposit (1,500,000)    
Proceeds on sale of fixed assets 6,000    
Payments for patents (137,858) (70,556) (80,509) (212,008)
Proceeds/(reinvested earnings) from certificates of deposit 92,266 (1,196)    
Purchase of certificates of deposit     (955) (1,196)
NET CASH USED IN INVESTING ACTIVITIES (1,727,598) (232,698) (219,281) (416,329)
CASH FLOWS FROM FINANCING ACTIVITIES        
Stock issuances 51,250    
Payment for cancelled shares (1,755) (19,360) (19,360) (43,393)
Purchase of treasury stock (484) (97,346)
NET CASH PROVIDED BY/(USED IN) FINANCING ACTIVITIES 49,495 (19,844) (19,360) (140,739)
NET (DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS (325,204) 244,524 661,271 (888,684)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 3,974,536 3,417,183 3,313,265 4,201,949
CASH AND CASH EQUIVALENTS, END OF PERIOD 3,649,332 3,661,707 3,974,536 3,313,265
Cash paid during the periods for:        
Interest 1,886
Taxes 378,000 175,000 194,470
NON-CASH FINANCING AND INVESTING ACTIVITIES        
Issuance of common stock as compensation $ 103,333 $ 101,250 $ 112,500 $ 89,658