XTREME GREEN PRODUCTS INC. Consolidated Statements of Cash Flows (USD $) | 3 Months Ended |
Mar. 31, 2014 | Mar. 31, 2013 |
Cash flows from operating activities: | ' | ' |
Net Loss | $84,819 | ($185,844) |
Adjustment to reconcile net income (loss) to net cash used in operating activities: | ' | ' |
Stock-based compensation | ' | 15,476 |
Depreciation | 15,523 | 14,982 |
Accretion of discount on convertible debts | ' | 2,773 |
Gain realized from Chapter 11 Reorganization, increase decrease | -571,578 | ' |
Changes in operating assets and liabilities: | ' | ' |
Increase in accounts receivable | -134,800 | ' |
Decrease in inventory | 61,542 | 4,905 |
(Increase) decrease in other current assets | -88,156 | 8,748 |
(Decrease) increase in accounts payable and accrued expenses | -185,842 | 131,489 |
Decrease in accrued expenses, related party | -50,279 | -894 |
Decrease in accrued interest, related party | -22,859 | ' |
Increase in warranty reserve | 7,297 | ' |
Increase in extended warranty | 11,722 | 2,500 |
Decrease in customer deposits | -38,975 | -17,999 |
Net Cash used in Operating Activities | -911,586 | -23,864 |
Cash Flows From Investing Activities | ' | ' |
Purchase of property and equipment | -92,752 | ' |
Net cash used in investing activities | -92,752 | ' |
Cash flows from financing activities: | ' | ' |
Proceeds from issuance of common stock | 500,000 | ' |
Proceeds from long-term debt | 83,634 | 24,500 |
Proceeds from convertible debt, related party | 500,000 | ' |
Repayment of convertible debt | -15,371 | ' |
Repayment of long-term debt | ' | -10,633 |
Stockholders loans, net | -17,500 | 9,997 |
Net Cash provided by financing activities | 1,050,763 | 23,864 |
Net increase in cash | 46,425 | ' |
CASH, BEGINNING OF PERIOD | 261,436 | ' |
CASH, END OF PERIOD | 307,861 | ' |
Supplemental Cash Flow Information: | ' | ' |
Cash paid for interest | ' | ' |
Cash paid for income taxes | ' | ' |
Non Cash Investing and Financing Activities: | ' | ' |
Accounts payable and accrued expenses exchanged for stock | 515,391 | ' |
Accrued expenses - related party exchanged for stock | 654,301 | ' |
Accrued interest - exchanged for stock | 115,520 | ' |
Accrued interest - related party exchanged for stock | 262,035 | ' |
Convertible debt - related party exchanged for stock | 4,013,500 | ' |
Convertible debt - other exchanged for stock | 55,932 | ' |
Customer deposits exchanged for stock | 70,356 | ' |
Long-term debt exchanged for stock | 137,750 | ' |
Stockholder loans to be exchanged for stock | $354,991 | ' |