| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
486,420.00 |
621,869.00 |
842,087.00 |
953,051.00 |
996,043.00 |
| Depreciation & Depletion |
486,420.00 |
621,869.00 |
842,087.00 |
953,051.00 |
996,043.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
183,000.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
2.79 M |
568,000.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
2.79 M |
568,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.92 M |
1.58 M |
2.16 M |
414,093.00 |
1.36 M |
| Funds from Operations |
-1.76 M |
-6.58 M |
-5.04 M |
-14.08 M |
-14.67 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-949,963.00 |
-6,361.00 |
-1.63 M |
4.24 M |
-557,121.00 |
| Incline (Decline) in Receivables |
0.00 |
183,700.00 |
398,740.00 |
-582,440.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
407,818.00 |
33,918.00 |
-102,513.00 |
-457,577.00 |
374,318.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
-995,643.00 |
918,311.00 |
| Incline (Decline) in Other Assets or Liabilties |
-1.36 M |
-223,979.00 |
-1.92 M |
5.28 M |
64,204.00 |
| Net Cash Flow/Operating Activities |
-2.71 M |
-6.59 M |
-6.67 M |
-9.84 M |
-15.23 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 |
3.00 M |
6.00 M |
1.50 M |
1.90 M |
| Decrease in Investments |
750,000.00 |
3.25 M |
5.50 M |
2.38 M |
1.01 M |
| Disposal of Fixed Assets |
75,000.00 |
0.00 |
178,769.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-48,341.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
48,341.00 |
| Net Cash Flow - Investing |
-796,012.00 |
-149,125.00 |
397,784.00 |
-723,306.00 |
984,973.00 |
| Proceeds from Stock Options |
459,748.00 |
220,893.00 |
97,316.00 |
834,426.00 |
187,672.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-2,110.00 |
16.34 M |
4.22 M |
14.21 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
92,027.00 |
0.00 |
| Long Term Borrowings |
5.64 M |
2.89 M |
1.98 M |
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 |
4.06 M |
5.00 M |
3.23 M |
644,049.00 |
898,861.00 |
| 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 |
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 |
2.04 M |
-1.89 M |
15.18 M |
4.32 M |
13.49 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
592.00 |
-13,671.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |