| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
745,752.00 |
520,478.00 |
138,344.00 |
27,854.00 |
19,604.00 |
| Depreciation & Depletion |
601,450.00 |
201,245.00 |
36,953.00 |
27,854.00 |
19,604.00 |
| Amortization of Intangible Assets |
144,302.00 |
319,233.00 |
101,391.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
7.02 M |
2.30 M |
79,562.00 |
17,363.00 |
5,413.00 |
| Funds from Operations |
-16.59 M |
-8.22 M |
-1.59 M |
47,069.00 |
181,094.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-8.22 M |
-10.56 M |
-667,398.00 |
-276,956.00 |
-324,706.00 |
| Incline (Decline) in Receivables |
-703,452.00 |
-6.36 M |
-1.80 M |
-1.10 M |
297,135.00 |
| Incline (Decline) in Inventories |
-4.29 M |
-7.06 M |
-1.25 M |
-22,694.00 |
-357,236.00 |
| Incline (Decline) in Accounts Payable |
-4.79 M |
3.81 M |
1.79 M |
590,685.00 |
-340,966.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
1.39 M |
939,747.00 |
560,243.00 |
205,469.00 |
119,621.00 |
| Incline (Decline) in Other Assets or Liabilties |
186,275.00 |
-1.90 M |
29,668.00 |
52,413.00 |
-43,260.00 |
| Net Cash Flow/Operating Activities |
-24.80 M |
-18.78 M |
-2.26 M |
-229,887.00 |
-143,612.00 |
| Additions to Other Assets |
0.00 |
77,000.00 |
101,618.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
80,000.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-21,825.00 |
800.00 |
3,084.00 |
17,941.00 |
| Other Sources - Investing |
0.00 |
21,825.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
611,152.00 |
1.82 M |
191,003.00 |
20,584.00 |
74,600.00 |
| Proceeds from Stock Options |
2.29 M |
2.03 M |
10,000.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
42.72 M |
3.22 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
18.87 M |
819,468.00 |
21,084.00 |
0.00 |
32,115.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
500,000.00 |
0.00 |
| Reduction in Long Term Debt |
231,127.00 |
629,264.00 |
20,889.00 |
18,250.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
11,000.00 |
60,322.00 |
90,000.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
11,000.00 |
60,322.00 |
90,000.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
16,871.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-17.68 M |
-3.03 M |
-44,629.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
3.25 M |
41.92 M |
3.17 M |
421,428.00 |
-57,885.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |