| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
255,000.00 |
231,000.00 |
165,000.00 |
210,000.00 |
524,000.00 |
| Depreciation & Depletion |
255,000.00 |
231,000.00 |
165,000.00 |
210,000.00 |
524,000.00 |
| Amortization of Intangible Assets |
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 |
70,000.00 |
73,000.00 |
0.00 |
28,000.00 |
0.00 |
| Funds from Operations |
-1.48 M |
1.22 M |
1.17 M |
909,000.00 |
-254,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-69,000.00 |
96,000.00 |
-165,000.00 |
-52,000.00 |
87,000.00 |
| Incline (Decline) in Receivables |
601,000.00 |
63,000.00 |
50,000.00 |
-195,000.00 |
206,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
-601,000.00 |
107,000.00 |
-43,000.00 |
590,000.00 |
190,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-69,000.00 |
-74,000.00 |
-172,000.00 |
-447,000.00 |
-309,000.00 |
| Net Cash Flow/Operating Activities |
-1.55 M |
1.31 M |
1.00 M |
857,000.00 |
-167,000.00 |
| 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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
-705,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
705,000.00 |
| Net Cash Flow - Investing |
122,000.00 |
364,000.00 |
334,000.00 |
69,000.00 |
-686,000.00 |
| Proceeds from Stock Options |
10,000.00 |
5,000.00 |
0.00 |
11,000.00 |
13,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
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 |
0.00 |
| Cash Dividends Paid Total |
517,000.00 |
515,000.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
517,000.00 |
515,000.00 |
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 |
-507,000.00 |
-510,000.00 |
0.00 |
11,000.00 |
13,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |