| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
570,098.00 |
671,387.00 |
3.91 M |
925,185.00 |
1.30 M |
| Depreciation & Depletion |
570,098.00 |
671,387.00 |
3.91 M |
925,185.00 |
1.30 M |
| Amortization of Intangible Assets |
595,000.00 |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
4.16 M |
2.92 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
4.16 M |
2.92 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.19 M |
5.89 M |
19.65 M |
361,482.00 |
466,367.00 |
| Funds from Operations |
-4.49 M |
-8.15 M |
-7.79 M |
-13.71 M |
-13.86 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.19 M |
3.17 M |
-937,916.00 |
-388,903.00 |
-206,221.00 |
| Incline (Decline) in Receivables |
240,890.00 |
-545,482.00 |
219,808.00 |
626,234.00 |
-589,534.00 |
| Incline (Decline) in Inventories |
-140,720.00 |
-328,633.00 |
-263,857.00 |
-443,632.00 |
-704,329.00 |
| Incline (Decline) in Accounts Payable |
-908,133.00 |
564,344.00 |
-888,001.00 |
77,426.00 |
-2,014.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
1.18 M |
-1.70 M |
1.58 M |
201,907.00 |
906,691.00 |
| Incline (Decline) in Other Assets or Liabilties |
1.82 M |
5.18 M |
-1.58 M |
-850,838.00 |
182,965.00 |
| Net Cash Flow/Operating Activities |
-2.30 M |
-4.99 M |
-8.73 M |
-14.10 M |
-14.07 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
1.75 M |
750,000.00 |
7.77 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
27.09 M |
23.74 M |
9.62 M |
58.85 M |
58.86 M |
| Decrease in Investments |
30.68 M |
20.79 M |
25.27 M |
73.72 M |
44.82 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
3,334.00 |
7,705.00 |
18,264.00 |
3,777.00 |
240,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-1.47 M |
3.96 M |
-7.65 M |
-14.46 M |
14.81 M |
| Proceeds from Stock Options |
4,000.00 |
40,651.00 |
129,686.00 |
928,104.00 |
765,207.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
10.35 M |
0.00 |
0.00 |
28.26 M |
| 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 |
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 |
1.52 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 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
4,000.00 |
10.39 M |
129,686.00 |
928,104.00 |
27.51 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |