| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.62 M |
3.54 M |
3.14 M |
1.45 M |
362,114.00 |
| Depreciation & Depletion |
2.62 M |
3.54 M |
3.14 M |
1.45 M |
362,114.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
887,500.00 |
887,500.00 |
887,500.00 |
887,500.00 |
887,500.00 |
| Deferred Income Taxes |
887,500.00 |
887,500.00 |
887,500.00 |
887,500.00 |
887,500.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.00 M |
1.36 M |
789,221.00 |
534,739.00 |
270,402.00 |
| Funds from Operations |
-20.23 M |
-18.94 M |
-15.16 M |
-10.11 M |
9.07 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.21 M |
3.83 M |
2.05 M |
-865,874.00 |
-6.31 M |
| Incline (Decline) in Receivables |
116,255.00 |
-141,528.00 |
1.05 M |
210,004.00 |
-2.09 M |
| Incline (Decline) in Inventories |
577,871.00 |
1.84 M |
952,071.00 |
-717,110.00 |
-5.66 M |
| Incline (Decline) in Accounts Payable |
212,028.00 |
277,896.00 |
-102,644.00 |
9,988.00 |
-402,388.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-1.38 M |
1.87 M |
66,266.00 |
319,041.00 |
1.91 M |
| Incline (Decline) in Other Assets or Liabilties |
-733,286.00 |
-21,956.00 |
90,285.00 |
-687,797.00 |
-63,548.00 |
| Net Cash Flow/Operating Activities |
-21.43 M |
-15.11 M |
-13.11 M |
-10.98 M |
2.76 M |
| Additions to Other Assets |
0.00 |
0.00 |
150,667.00 |
3.66 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
12,000.00 |
0.00 |
553,240.00 |
49,647.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
569,634.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.36 M |
679,874.00 |
1.91 M |
5.48 M |
4.12 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
10.82 M |
35.14 M |
10.64 M |
16.85 M |
1.03 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
10.04 M |
0.00 |
5.19 M |
11,433.00 |
1.52 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-41,667.00 |
| Reduction in Long Term Debt |
5.65 M |
3.45 M |
1.68 M |
173,700.00 |
1.45 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 |
2.00 M |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
2.00 M |
| Net Cash Flow - Financing |
15.22 M |
31.69 M |
14.15 M |
16.69 M |
3.06 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |