| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
675,230.00 |
16,500.00 |
16,500.00 |
16,500.00 |
16,500.00 |
| Depreciation & Depletion |
411,843.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Amortization of Intangible Assets |
263,387.00 |
16,500.00 |
16,500.00 |
16,500.00 |
16,500.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
7.06 M |
246,406.00 |
1.86 M |
0.00 |
0.00 |
| Funds from Operations |
-8.45 M |
-3.82 M |
-1.85 M |
-612,181.00 |
-530,521.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.12 M |
162,914.00 |
462,965.00 |
218,186.00 |
139,284.00 |
| Incline (Decline) in Receivables |
-284,948.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
-278,616.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
2.43 M |
71,191.00 |
283,039.00 |
173,014.00 |
128,766.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
24,919.00 |
586,052.00 |
386,929.00 |
45,172.00 |
10,518.00 |
| Incline (Decline) in Other Assets or Liabilties |
-764,283.00 |
-494,329.00 |
-207,003.00 |
0.00 |
0.00 |
| Net Cash Flow/Operating Activities |
-7.32 M |
-3.66 M |
-1.39 M |
-393,995.00 |
-391,237.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
1.50 M |
0.00 |
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 |
24,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-11.92 M |
19.68 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
11.99 M |
6.05 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
4.70 M |
19.68 M |
0.00 |
0.00 |
0.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
11.97 M |
8.86 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
16.64 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
1.71 M |
250,000.00 |
250,000.00 |
| Reduction in Long Term Debt |
1.14 M |
1.89 M |
0.00 |
0.00 |
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 |
4.26 M |
0.00 |
0.00 |
172,000.00 |
73,200.00 |
| Other Uses - Financing |
4.26 M |
-42,916.00 |
-262,500.00 |
137,000.00 |
73,200.00 |
| Net Cash Flow - Financing |
15.09 M |
23.56 M |
1.45 M |
387,000.00 |
323,200.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |