| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.21 M |
1.09 M |
626,298.00 |
— |
— |
| Depreciation & Depletion |
1.21 M |
1.09 M |
626,298.00 |
— |
— |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
8.60 M |
379,011.00 |
211,125.00 |
— |
— |
| Funds from Operations |
-4.90 M |
-2.30 M |
-5.75 M |
— |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-1.29 M |
489,592.00 |
1.64 M |
— |
— |
| Incline (Decline) in Receivables |
-588,076.00 |
94,276.00 |
— |
— |
— |
| Incline (Decline) in Inventories |
-4,411.00 |
-94,089.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-256,367.00 |
-87,338.00 |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-807,638.00 |
1.09 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
370,716.00 |
-514,323.00 |
— |
— |
— |
| Net Cash Flow/Operating Activities |
-6.18 M |
-1.81 M |
-4.11 M |
— |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Decrease in Investments |
4.08 M |
0.00 |
0.00 |
— |
— |
| Disposal of Fixed Assets |
3.22 M |
0.00 |
0.00 |
— |
— |
| Other Uses - Investing |
816,057.00 |
5.80 M |
653,901.00 |
— |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Cash Flow - Investing |
34.64 M |
6.14 M |
8.63 M |
— |
— |
| Proceeds from Stock Options |
0.00 |
46.06 M |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
11.64 M |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
29,363.00 |
0.00 |
0.00 |
— |
— |
| Long Term Borrowings |
5.12 M |
0.00 |
3.00 M |
— |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Reduction in Long Term Debt |
444,456.00 |
444,456.00 |
148,152.00 |
— |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
— |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Sources - Financing |
0.00 |
0.00 |
165,028.00 |
— |
— |
| Other Uses - Financing |
-489,380.00 |
0.00 |
165,028.00 |
— |
— |
| Net Cash Flow - Financing |
4.16 M |
45.62 M |
14.65 M |
— |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |