| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
264,996.00 |
588,845.00 |
728,494.00 |
570,935.00 |
350,393.00 |
| Depreciation & Depletion |
146,526.00 |
100,459.00 |
152,386.00 |
137,798.00 |
132,890.00 |
| Amortization of Intangible Assets |
118,470.00 |
488,386.00 |
576,108.00 |
433,137.00 |
217,503.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.79 M |
7.07 M |
6.90 M |
-765,024.00 |
42.76 M |
| Funds from Operations |
-1.77 M |
-2.55 M |
-4.04 M |
-4.21 M |
-4.69 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-171,838.00 |
553,845.00 |
-731,972.00 |
588,433.00 |
247,375.00 |
| Incline (Decline) in Receivables |
-440,292.00 |
978,626.00 |
-277,048.00 |
1.25 M |
-1.43 M |
| Incline (Decline) in Inventories |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
107,414.00 |
-367,133.00 |
-595,445.00 |
-550,502.00 |
1.64 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
161,040.00 |
-57,648.00 |
140,521.00 |
-114,502.00 |
35,814.00 |
| Net Cash Flow/Operating Activities |
35.50 M |
51.69 M |
39.39 M |
34.99 M |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
3.12 M |
2.01 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
83,000.00 |
| Decrease in Investments |
0.00 |
50,000.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
334,073.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-2.05 M |
-644,958.00 |
4,251.00 |
| Other Sources - Investing |
0.00 |
0.00 |
2.05 M |
644,958.00 |
2,100.00 |
| Net Cash Flow - Investing |
-14.02 M |
24.49 M |
-6.95 M |
33.00 M |
— |
| Proceeds from Stock Options |
200,000.00 |
7.17 M |
34,663.00 |
1.26 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
4.54 M |
0.00 |
500,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
1.85 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
1.17 M |
1.77 M |
7.19 M |
| Incline or Decline in Short Term Borrowings |
630,543.00 |
-4.30 M |
500,000.00 |
2.76 M |
1.00 M |
| Reduction in Long Term Debt |
24,052.00 |
59,201.00 |
1.19 M |
4.85 M |
1.64 M |
| 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 |
4.33 M |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
4.33 M |
-83,375.00 |
| Net Cash Flow - Financing |
-17.53 M |
-18.79 M |
-86.26 M |
-604,000.00 |
— |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
5,149.00 |
5,298.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |