| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.59 M |
422,938.00 |
380,655.00 |
278,932.00 |
205,023.00 |
| Depreciation & Depletion |
840,967.00 |
422,938.00 |
380,655.00 |
278,932.00 |
205,023.00 |
| Amortization of Intangible Assets |
752,500.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
483,365.00 |
891,958.00 |
1.34 M |
885,354.00 |
471,734.00 |
| Deferred Income Taxes |
483,365.00 |
891,958.00 |
1.34 M |
885,354.00 |
471,734.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
18.84 M |
3.39 M |
3.86 M |
1.24 M |
3.43 M |
| Funds from Operations |
-7.30 M |
-4.57 M |
8.51 M |
2.46 M |
-2.82 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.39 M |
-3.42 M |
-1.21 M |
-549,991.00 |
167,395.00 |
| Incline (Decline) in Receivables |
1.72 M |
1.64 M |
-4.10 M |
-1.78 M |
-1.27 M |
| Incline (Decline) in Inventories |
-252,469.00 |
-1.72 M |
-949,980.00 |
-1.40 M |
-205,871.00 |
| Incline (Decline) in Accounts Payable |
-2.43 M |
-7,340.00 |
1.07 M |
799,292.00 |
464,906.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-1.42 M |
-3.39 M |
2.15 M |
1.24 M |
998,301.00 |
| Incline (Decline) in Other Assets or Liabilties |
-1.01 M |
50,117.00 |
622,204.00 |
589,543.00 |
184,641.00 |
| Net Cash Flow/Operating Activities |
-10.69 M |
-7.99 M |
7.30 M |
1.91 M |
-2.65 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
175,000.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
8.55 M |
27.96 M |
42.14 M |
15.29 M |
30.95 M |
| Decrease in Investments |
23.71 M |
37.79 M |
33.63 M |
18.84 M |
2.79 M |
| Disposal of Fixed Assets |
20,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-1.10 M |
2.50 M |
0.00 |
-438,602.00 |
0.00 |
| Other Sources - Investing |
1.10 M |
0.00 |
0.00 |
438,602.00 |
0.00 |
| Net Cash Flow - Investing |
-15.75 M |
-6.90 M |
9.13 M |
-3.51 M |
28.71 M |
| Proceeds from Stock Options |
162,145.00 |
285,866.00 |
1.58 M |
812,157.00 |
111,892.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
34.56 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
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 |
19,262.00 |
7,525.00 |
0.00 |
0.00 |
3.00 M |
| 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 |
0.00 |
| 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 |
142,883.00 |
278,341.00 |
1.58 M |
812,157.00 |
31.67 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |