| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.07 M |
734,605.00 |
262,602.00 |
24,230.00 |
1,821.00 |
| Depreciation & Depletion |
1.04 M |
716,699.00 |
258,571.00 |
23,188.00 |
1,821.00 |
| Amortization of Intangible Assets |
33,274.00 |
17,906.00 |
4,031.00 |
1,042.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
87,500.00 |
102,500.00 |
117,500.00 |
132,500.00 |
— |
| Deferred Income Taxes |
87,500.00 |
102,500.00 |
117,500.00 |
132,500.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.44 M |
1.28 M |
1.98 M |
-599,147.00 |
51,850.00 |
| Funds from Operations |
-14.19 M |
-10.89 M |
-3.37 M |
-4.21 M |
-484,277.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.01 M |
626,287.00 |
209,788.00 |
141,463.00 |
215,769.00 |
| Incline (Decline) in Receivables |
159,861.00 |
-216,636.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
214,612.00 |
100,860.00 |
437,390.00 |
179,389.00 |
163,613.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-512,805.00 |
1.13 M |
-84,000.00 |
32,000.00 |
52,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-869,566.00 |
-386,603.00 |
-143,602.00 |
-69,926.00 |
156.00 |
| Net Cash Flow/Operating Activities |
-15.19 M |
-10.26 M |
-3.16 M |
-4.07 M |
-268,508.00 |
| Additions to Other Assets |
359,232.00 |
241,730.00 |
34,969.00 |
17,435.00 |
11,264.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
16.06 M |
4.82 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
10.54 M |
493,075.00 |
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 |
0.00 |
0.00 |
0.00 |
1,796.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
9.08 M |
6.40 M |
811,851.00 |
235,744.00 |
21,945.00 |
| Proceeds from Stock Options |
18,000.00 |
4.86 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
38.18 M |
2.31 M |
8.75 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
412,599.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
— |
— |
— |
— |
| Reduction in Long Term Debt |
942,258.00 |
480,683.00 |
348,160.00 |
50,000.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-924,258.00 |
42.56 M |
1.96 M |
8.70 M |
412,599.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |