| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.16 M |
1.32 M |
645,393.00 |
98,519.00 |
614,330.00 |
| Depreciation & Depletion |
1.50 M |
677,538.00 |
175,311.00 |
80,149.00 |
187,481.00 |
| Amortization of Intangible Assets |
660,000.00 |
645,374.00 |
470,082.00 |
18,370.00 |
426,849.00 |
| Deferred Income Taxes and Investment Tax credity |
71,000.00 |
3.31 M |
670,833.00 |
0.00 |
— |
| Deferred Income Taxes |
71,000.00 |
3.31 M |
670,833.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
4.10 M |
1.55 M |
208,387.00 |
174,094.00 |
635,299.00 |
| Funds from Operations |
-30.82 M |
-17.78 M |
-9.76 M |
-4.87 M |
-4.23 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.00 M |
2.40 M |
347,129.00 |
-135,638.00 |
960,600.00 |
| Incline (Decline) in Receivables |
-514,000.00 |
-1.63 M |
-676,076.00 |
0.00 |
-1.06 M |
| Incline (Decline) in Inventories |
-6.06 M |
-1.43 M |
-605,402.00 |
-87,950.00 |
30,445.00 |
| Incline (Decline) in Accounts Payable |
298,000.00 |
1.08 M |
353,423.00 |
14,717.00 |
278,038.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
2.91 M |
2.19 M |
1.11 M |
-33,676.00 |
735,693.00 |
| Incline (Decline) in Other Assets or Liabilties |
5.37 M |
2.20 M |
168,968.00 |
-28,729.00 |
978,883.00 |
| Net Cash Flow/Operating Activities |
-28.82 M |
-15.38 M |
-9.42 M |
-5.01 M |
-3.27 M |
| Additions to Other Assets |
4.00 M |
450,000.00 |
2.12 M |
555,000.00 |
60,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
1.99 M |
15.16 M |
600,000.00 |
11.10 M |
0.00 |
| Decrease in Investments |
4.05 M |
13.48 M |
9.30 M |
998,268.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
312,121.00 |
| 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 |
4.55 M |
3.91 M |
-5.39 M |
10.83 M |
-212,457.00 |
| Proceeds from Stock Options |
46,000.00 |
1,662.00 |
1,100.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
86.26 M |
27.19 M |
0.00 |
20.03 M |
2.30 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
8,538.00 |
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 |
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 |
— |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
3.15 M |
| Other Uses - Financing |
0.00 |
-391,927.00 |
0.00 |
0.00 |
3.15 M |
| Net Cash Flow - Financing |
86.30 M |
26.80 M |
-7,438.00 |
20.03 M |
5.45 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |