| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.16 M |
870,069.00 |
487,000.00 |
435,556.00 |
494,231.00 |
| Depreciation & Depletion |
1.16 M |
870,069.00 |
487,000.00 |
435,556.00 |
494,231.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.56 M |
348,871.00 |
-44,943.00 |
204,489.00 |
-566,360.00 |
| Funds from Operations |
3.18 M |
1.88 M |
1.69 M |
1.90 M |
685,586.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-179,597.00 |
584,186.00 |
-95,351.00 |
-774,046.00 |
-242,392.00 |
| Incline (Decline) in Receivables |
13,169.00 |
1,273.00 |
-55,497.00 |
-247,894.00 |
-102,127.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-175,016.00 |
535,469.00 |
-23,532.00 |
5,148.00 |
-130,001.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-17,750.00 |
47,444.00 |
-16,322.00 |
-531,300.00 |
-10,264.00 |
| Net Cash Flow/Operating Activities |
3.00 M |
2.47 M |
1.59 M |
1.13 M |
443,194.00 |
| 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 |
43,176.00 |
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 |
17,320.00 |
200,340.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-550,170.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
550,170.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.12 M |
4.00 M |
2.73 M |
744,340.00 |
1.18 M |
| Proceeds from Stock Options |
0.00 |
86,450.00 |
176,800.00 |
712,250.00 |
65,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
149,756.00 |
223,806.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
2.50 M |
1.00 M |
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 |
1.79 M |
10,875.00 |
150,000.00 |
1.35 M |
261,351.00 |
| 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 |
60,600.00 |
506,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
60,600.00 |
506,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-1.94 M |
2.41 M |
1.53 M |
-634,525.00 |
-196,351.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |