| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
164,890.00 |
126,851.00 |
110,788.00 |
106,484.00 |
55,768.00 |
| Depreciation & Depletion |
164,890.00 |
126,851.00 |
110,788.00 |
106,484.00 |
55,768.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
22,576.00 |
247,000.00 |
727,000.00 |
— |
— |
| Deferred Income Taxes |
22,576.00 |
247,000.00 |
727,000.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.30 M |
2.24 M |
3.23 M |
268,662.00 |
-346,278.00 |
| Funds from Operations |
-13.13 M |
-10.61 M |
-12.71 M |
-11.23 M |
-4.34 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
85,810.00 |
-137,197.00 |
-1.01 M |
795,684.00 |
53,723.00 |
| Incline (Decline) in Receivables |
160,088.00 |
-145,162.00 |
26,812.00 |
90,789.00 |
-312,979.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
61,638.00 |
-339,679.00 |
-634,198.00 |
765,586.00 |
89,412.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-39,260.00 |
-32,699.00 |
18,961.00 |
137,374.00 |
101,946.00 |
| Incline (Decline) in Other Assets or Liabilties |
63,432.00 |
75,093.00 |
-250,596.00 |
-134,088.00 |
-228,424.00 |
| Net Cash Flow/Operating Activities |
-13.05 M |
-10.74 M |
-13.72 M |
-10.43 M |
-4.28 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 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
3.19 M |
17.06 M |
9.48 M |
19.42 M |
14.34 M |
| Decrease in Investments |
13.76 M |
11.67 M |
16.92 M |
22.93 M |
7.60 M |
| 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 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-10.45 M |
5.94 M |
-7.34 M |
-3.32 M |
6.92 M |
| Proceeds from Stock Options |
8,532.00 |
842,470.00 |
5.97 M |
39,870.00 |
257.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
18.22 M |
0.00 |
0.00 |
10.38 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
24,211.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
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 |
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 |
8,532.00 |
19.06 M |
5.97 M |
15,659.00 |
10.39 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |