| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
367,538.00 |
298,852.00 |
226,663.00 |
249,927.00 |
673,015.00 |
| Depreciation & Depletion |
367,538.00 |
298,852.00 |
226,663.00 |
249,927.00 |
673,015.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
798,092.00 |
100,000.00 |
200,000.00 |
200,000.00 |
200,000.00 |
| Deferred Income Taxes |
798,092.00 |
100,000.00 |
200,000.00 |
200,000.00 |
200,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.65 M |
1.57 M |
526,759.00 |
214,352.00 |
73,872.00 |
| Funds from Operations |
-7.55 M |
-4.33 M |
-2.36 M |
-1.65 M |
-1.34 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.10 M |
-7.77 M |
-213,908.00 |
38,923.00 |
-27,579.00 |
| Incline (Decline) in Receivables |
4,712.00 |
300,538.00 |
-103,333.00 |
-68,655.00 |
-175,107.00 |
| Incline (Decline) in Inventories |
35,038.00 |
-257,626.00 |
33,453.00 |
-180,748.00 |
57,569.00 |
| Incline (Decline) in Accounts Payable |
520,168.00 |
-61,990.00 |
-86,068.00 |
320,600.00 |
68,457.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-415,353.00 |
837,312.00 |
-3,026.00 |
2,064.00 |
8,434.00 |
| Incline (Decline) in Other Assets or Liabilties |
959,596.00 |
-8.59 M |
-54,934.00 |
-34,338.00 |
13,068.00 |
| Net Cash Flow/Operating Activities |
-6.44 M |
-12.09 M |
-2.57 M |
-1.61 M |
-1.37 M |
| Additions to Other Assets |
490,010.00 |
316,664.00 |
138,589.00 |
142,386.00 |
108,185.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
9.91 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
12.76 M |
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 |
15,366.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-2.09 M |
822,918.00 |
232,037.00 |
197,667.00 |
138,441.00 |
| Proceeds from Stock Options |
0.00 |
9.97 M |
2.38 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
560,318.00 |
17.06 M |
2.22 M |
3.36 M |
2.56 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
991,877.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
62,857.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
777,158.00 |
267,006.00 |
273,127.00 |
151,263.00 |
686,613.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
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 |
20,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
20,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-1.21 M |
26.76 M |
4.35 M |
3.21 M |
1.94 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |