| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.00 M |
629,132.00 |
23,158.00 |
14,579.00 |
— |
| Depreciation & Depletion |
50,561.00 |
35,594.00 |
23,158.00 |
14,579.00 |
— |
| Amortization of Intangible Assets |
951,494.00 |
593,538.00 |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
4.02 M |
731,672.00 |
30,735.00 |
100,000.00 |
— |
| Funds from Operations |
-3.33 M |
-2.17 M |
461,234.00 |
499,413.00 |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-5.89 M |
-2.75 M |
1.72 M |
-1.41 M |
— |
| Incline (Decline) in Receivables |
-21.99 M |
-559,397.00 |
1.00 M |
-732,831.00 |
— |
| Incline (Decline) in Inventories |
-7.14 M |
-1.59 M |
94,268.00 |
-1.36 M |
— |
| Incline (Decline) in Accounts Payable |
23.40 M |
-728,908.00 |
658,496.00 |
672,900.00 |
— |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
39,879.00 |
409,475.00 |
-78,308.00 |
14,409.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
-208,140.00 |
-275,731.00 |
39,985.00 |
-100.00 |
— |
| Net Cash Flow/Operating Activities |
-9.22 M |
-4.92 M |
2.18 M |
-911,030.00 |
— |
| Additions to Other Assets |
0.00 |
275,000.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
0.00 |
-490,000.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
0.00 |
500,000.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
72,509.00 |
-143,458.00 |
144,802.00 |
0.00 |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
750.00 |
5.90 M |
0.00 |
30,000.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
10.36 M |
95,000.00 |
0.00 |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
-5,911.00 |
-594,089.00 |
-1.24 M |
734,000.00 |
— |
| Reduction in Long Term Debt |
442,479.00 |
421,379.00 |
0.00 |
0.00 |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
0.00 |
56,450.00 |
0.00 |
0.00 |
— |
| Other Uses - Financing |
0.00 |
-391,000.00 |
-210,000.00 |
-222,000.00 |
— |
| Net Cash Flow - Financing |
9.91 M |
4.59 M |
-1.45 M |
542,000.00 |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |