| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
957,036.00 |
279,573.00 |
99,213.00 |
98,071.00 |
171,833.00 |
| Depreciation & Depletion |
957,036.00 |
279,573.00 |
99,213.00 |
98,071.00 |
171,833.00 |
| Amortization of Intangible Assets |
135,000.00 |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
52,487.00 |
12,121.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
52,487.00 |
12,121.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
10.24 M |
1.07 M |
544,461.00 |
6,989.00 |
-17,087.00 |
| Funds from Operations |
2.11 M |
4.87 M |
2.58 M |
1.50 M |
355,169.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.57 M |
342,840.00 |
25,848.00 |
49,855.00 |
29,145.00 |
| Incline (Decline) in Receivables |
897,525.00 |
-768,897.00 |
-495,518.00 |
-450,413.00 |
109,167.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
182,439.00 |
-41,276.00 |
246,606.00 |
-30,353.00 |
-58,438.00 |
| Incline (Decline) in Income Taxes Payable |
-134,424.00 |
60,899.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-182,057.00 |
365,006.00 |
-46,968.00 |
60,258.00 |
-3,281.00 |
| Incline (Decline) in Other Assets or Liabilties |
674,103.00 |
788,007.00 |
456,152.00 |
409,464.00 |
-18,303.00 |
| Net Cash Flow/Operating Activities |
3.68 M |
5.21 M |
2.60 M |
1.55 M |
384,314.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
7.78 M |
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 |
4,876.00 |
365.00 |
181,895.00 |
1,242.00 |
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 |
1.61 M |
175,414.00 |
7.75 M |
102,062.00 |
42,250.00 |
| Proceeds from Stock Options |
12,420.00 |
681,656.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-9,516.00 |
8,940.00 |
3,756.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
978,382.00 |
527,558.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
8.16 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 |
0.00 |
4.61 M |
400,670.00 |
0.00 |
115,294.00 |
| 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 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-965,962.00 |
-4.46 M |
7.74 M |
8,940.00 |
-111,538.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |