| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
734,400.00 |
762,300.00 |
420,110.00 |
880,000.00 |
200,521.00 |
| Depreciation & Depletion |
555,120.00 |
443,100.00 |
285,284.00 |
182,160.00 |
91,451.00 |
| Amortization of Intangible Assets |
179,280.00 |
319,200.00 |
134,826.00 |
697,840.00 |
109,070.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
608,040.00 |
10.26 M |
603,786.00 |
3.43 M |
577,232.00 |
| Funds from Operations |
-12.64 M |
-7.20 M |
-7.22 M |
1.97 M |
5.62 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
3.26 M |
-5.33 M |
-1.50 M |
-8.26 M |
-4.26 M |
| Incline (Decline) in Receivables |
5.13 M |
4.48 M |
-9.00 M |
418,000.00 |
5.23 M |
| Incline (Decline) in Inventories |
2.15 M |
-3.43 M |
4.63 M |
-5.98 M |
5.41 M |
| Incline (Decline) in Accounts Payable |
-2.98 M |
-4.94 M |
2.83 M |
-1.99 M |
6.41 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-132,840.00 |
-392,700.00 |
124,079.00 |
7,040.00 |
20,975.00 |
| Incline (Decline) in Other Assets or Liabilties |
-911,520.00 |
-1.04 M |
-75,229.00 |
-719,840.00 |
-21.33 M |
| Net Cash Flow/Operating Activities |
-3.95 M |
-12.54 M |
476,776.00 |
-2.64 M |
-2.15 M |
| Additions to Other Assets |
187,920.00 |
216,300.00 |
202,239.00 |
1.77 M |
872,560.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
6.68 M |
3.71 M |
1.04 M |
2.27 M |
578,910.00 |
| Decrease in Investments |
1.11 M |
331,800.00 |
342,927.00 |
296,560.00 |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
880.00 |
— |
— |
| Other Uses - Investing |
-2.23 M |
-17,850.00 |
818,726.00 |
-297,440.00 |
471,518.00 |
| Other Sources - Investing |
2.82 M |
144,900.00 |
5,862.00 |
437,360.00 |
18,458.00 |
| Net Cash Flow - Investing |
6.49 M |
5.03 M |
2.36 M |
3.62 M |
2.21 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
206,280.00 |
211,050.00 |
35.60 M |
0.00 |
4.13 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
5.55 M |
— |
— |
— |
| Long Term Borrowings |
0.00 |
0.00 |
413,600.00 |
839,000.00 |
— |
| Incline or Decline in Short Term Borrowings |
-1.46 M |
-2.58 M |
892,001.00 |
6.36 M |
-401,881.00 |
| Reduction in Long Term Debt |
315,360.00 |
0.00 |
0.00 |
183,040.00 |
62,925.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
22,880.00 |
0.00 |
— |
| Other Uses - Financing |
0.00 |
0.00 |
22,880.00 |
0.00 |
— |
| Net Cash Flow - Financing |
-1.57 M |
-2.37 M |
30.94 M |
6.61 M |
4.50 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |