| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
64,782.00 |
89,955.00 |
102,662.00 |
123,850.00 |
118,383.00 |
| Depreciation & Depletion |
64,782.00 |
89,955.00 |
102,662.00 |
123,850.00 |
118,383.00 |
| 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 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
397,032.00 |
779,093.00 |
270,637.00 |
62,385.00 |
139,634.00 |
| Funds from Operations |
-526,926.00 |
88,950.00 |
2.05 M |
10.09 M |
1.81 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
112,053.00 |
1.77 M |
1.16 M |
-2.98 M |
296,632.00 |
| Incline (Decline) in Receivables |
495,597.00 |
1.93 M |
6.63 M |
-9.12 M |
-149,474.00 |
| Incline (Decline) in Inventories |
-823,303.00 |
763,596.00 |
-1.60 M |
-409,095.00 |
-243,093.00 |
| Incline (Decline) in Accounts Payable |
301,684.00 |
-236,245.00 |
-3.02 M |
3.35 M |
672,583.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-113,358.00 |
-387,228.00 |
-735,612.00 |
3.23 M |
13,576.00 |
| Incline (Decline) in Other Assets or Liabilties |
251,433.00 |
-304,931.00 |
-122,914.00 |
-23,436.00 |
3,040.00 |
| Net Cash Flow/Operating Activities |
-414,873.00 |
1.86 M |
3.20 M |
7.11 M |
2.10 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 |
75,034.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
1,000.00 |
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 |
28,992.00 |
60,515.00 |
-26,134.00 |
107,653.00 |
124,103.00 |
| Proceeds from Stock Options |
38,500.00 |
92,750.00 |
87,659.00 |
3.54 M |
463,773.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
231,898.00 |
0.00 |
0.00 |
79,723.00 |
| 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 |
256,363.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
256,363.00 |
0.00 |
| Net Cash Flow - Financing |
38,500.00 |
-139,148.00 |
87,659.00 |
3.80 M |
384,050.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |