| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.41 M |
38,336.00 |
36,760.00 |
52,265.00 |
111,743.00 |
| Depreciation & Depletion |
121,303.00 |
32,127.00 |
30,551.00 |
46,055.00 |
99,944.00 |
| Amortization of Intangible Assets |
1.29 M |
6,209.00 |
6,209.00 |
6,210.00 |
11,799.00 |
| Deferred Income Taxes and Investment Tax credity |
724,234.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
724,234.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
32.65 M |
523,927.00 |
902,795.00 |
379,071.00 |
2.12 M |
| Funds from Operations |
1.00 M |
-2.11 M |
-1.94 M |
-2.81 M |
-4.69 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-196,469.00 |
-128,483.00 |
-65,760.00 |
-336,182.00 |
917,741.00 |
| Incline (Decline) in Receivables |
999,368.00 |
-484,756.00 |
-183,434.00 |
45,570.00 |
-288,946.00 |
| Incline (Decline) in Inventories |
85,928.00 |
57,139.00 |
10,788.00 |
85,182.00 |
-14,786.00 |
| Incline (Decline) in Accounts Payable |
-503,990.00 |
150,615.00 |
-228,170.00 |
-511,505.00 |
667,086.00 |
| Incline (Decline) in Income Taxes Payable |
-476,394.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-301,381.00 |
148,519.00 |
335,056.00 |
44,571.00 |
554,387.00 |
| Net Cash Flow/Operating Activities |
805,121.00 |
-2.24 M |
-2.01 M |
-3.14 M |
-3.77 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 |
3.24 M |
6.38 M |
8.04 M |
11.68 M |
| Decrease in Investments |
1.65 M |
5.35 M |
7.89 M |
6.87 M |
12.44 M |
| Disposal of Fixed Assets |
7,800.00 |
0.00 |
0.00 |
2,000.00 |
0.00 |
| Other Uses - Investing |
-335,836.00 |
208,000.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
335,836.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-1.88 M |
-1.87 M |
-1.48 M |
1.18 M |
-741,963.00 |
| Proceeds from Stock Options |
320,915.00 |
232,359.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
524,575.00 |
4.61 M |
431,167.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
25,000.00 |
98,751.00 |
| 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 |
427.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
97,315.00 |
240,000.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
97,315.00 |
240,000.00 |
122,958.00 |
| 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 |
320,915.00 |
232,359.00 |
524,575.00 |
4.49 M |
91,989.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |