| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.71 M |
118,627.00 |
34,688.00 |
9,513.00 |
3,810.00 |
| Depreciation & Depletion |
2.71 M |
118,627.00 |
34,688.00 |
9,513.00 |
3,810.00 |
| 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 |
34.37 M |
6.40 M |
31,259.00 |
0.00 |
0.00 |
| Funds from Operations |
-29.13 M |
-5.52 M |
-1.69 M |
-1.44 M |
-938,760.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
32,685.00 |
3.27 M |
-46,123.00 |
-63,525.00 |
252,802.00 |
| Incline (Decline) in Receivables |
-4.37 M |
-54,153.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
-8.42 M |
129,615.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
15.00 M |
1.57 M |
176.00 |
34,485.00 |
291,661.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-1.09 M |
1.88 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.10 M |
-252,511.00 |
-46,299.00 |
-98,010.00 |
-38,859.00 |
| Net Cash Flow/Operating Activities |
-29.10 M |
-2.24 M |
-1.74 M |
-1.51 M |
-685,958.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.50 M |
8.07 M |
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 |
112,763.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
2.02 M |
1.50 M |
0.00 |
340,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
40,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
57.32 M |
28.83 M |
59,304.00 |
418,623.00 |
44,151.00 |
| Proceeds from Stock Options |
2.57 M |
42.71 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
8.58 M |
-2.73 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.35 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
17.30 M |
12.44 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
50.67 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
8.44 M |
205,000.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
750,000.00 |
707,671.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
750,000.00 |
707,671.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
1.95 M |
1.95 M |
740,000.00 |
— |
| Other Uses - Financing |
-228,958.00 |
-1.75 M |
1.83 M |
1.95 M |
740,000.00 |
| Net Cash Flow - Financing |
68.34 M |
49.76 M |
1.83 M |
1.95 M |
740,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |