| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.36 M |
468,923.00 |
492,149.00 |
487,336.00 |
471,923.00 |
| Depreciation & Depletion |
1.15 M |
126,034.00 |
113,274.00 |
152,832.00 |
122,569.00 |
| Amortization of Intangible Assets |
211,083.00 |
342,889.00 |
378,875.00 |
334,504.00 |
349,354.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
3.24 M |
3.55 M |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
3.24 M |
3.55 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-1.02 M |
2.61 M |
2.23 M |
1.73 M |
2.01 M |
| Funds from Operations |
-15.66 M |
-14.38 M |
-11.39 M |
-9.19 M |
-1.47 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.56 M |
6.45 M |
1.44 M |
1.89 M |
-2.52 M |
| Incline (Decline) in Receivables |
16.02 M |
-2.87 M |
-2.90 M |
3.56 M |
-3.25 M |
| Incline (Decline) in Inventories |
826,370.00 |
362,953.00 |
128,259.00 |
-48,285.00 |
-784,276.00 |
| Incline (Decline) in Accounts Payable |
-14.62 M |
8.85 M |
3.06 M |
-784,529.00 |
2.08 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
345,499.00 |
111,823.00 |
1.15 M |
-827,657.00 |
-557,145.00 |
| Net Cash Flow/Operating Activities |
-13.10 M |
-7.93 M |
-9.96 M |
-7.30 M |
-3.99 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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
59.22 M |
-7.00 M |
53.17 M |
393,653.00 |
362,579.00 |
| Other Sources - Investing |
7.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
76.50 M |
5.95 M |
66.60 M |
1.39 M |
474,041.00 |
| Proceeds from Stock Options |
2.95 M |
707,142.00 |
282,976.00 |
48,000.00 |
19,200.00 |
| Other Proceeds from Sale/Issues of Stock |
26.64 M |
14.05 M |
26.01 M |
5.07 M |
718,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
69.37 M |
0.00 |
56.64 M |
31,264.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-1.85 M |
-2.31 M |
4.15 M |
-2.65 M |
-169,796.00 |
| Reduction in Long Term Debt |
260,960.00 |
38,532.00 |
515,868.00 |
1.55 M |
1.20 M |
| Cash Dividends Paid Total |
1.34 M |
871,058.00 |
5,000.00 |
5,000.00 |
5,000.00 |
| Common Dividends (Cash) |
15,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
1.33 M |
871,058.00 |
5,000.00 |
5,000.00 |
5,000.00 |
| Other Sources - Financing |
511,222.00 |
0.00 |
0.00 |
1,891.00 |
5,938.00 |
| Other Uses - Financing |
511,222.00 |
0.00 |
0.00 |
1,891.00 |
5,938.00 |
| Net Cash Flow - Financing |
66.69 M |
26.16 M |
75.51 M |
23.15 M |
3.40 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |