| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
945,932.00 |
749,272.00 |
653,091.00 |
580,991.00 |
716,378.00 |
| Depreciation & Depletion |
230,000.00 |
214,000.00 |
179,000.00 |
199,000.00 |
334,000.00 |
| Amortization of Intangible Assets |
715,932.00 |
535,272.00 |
474,091.00 |
381,991.00 |
382,378.00 |
| Deferred Income Taxes and Investment Tax credity |
5.32 M |
120,137.00 |
160,193.00 |
164,907.00 |
146,349.00 |
| Deferred Income Taxes |
5.32 M |
120,137.00 |
160,193.00 |
164,907.00 |
146,349.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
230,912.00 |
150,730.00 |
99,675.00 |
21,929.00 |
49,032.00 |
| Funds from Operations |
2.65 M |
2.47 M |
1.89 M |
1.27 M |
1.48 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-377,164.00 |
1.07 M |
-254,727.00 |
-106,768.00 |
-372,024.00 |
| Incline (Decline) in Receivables |
-390,465.00 |
-3,544.00 |
-905,008.00 |
238,708.00 |
-329,423.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-168,231.00 |
273,573.00 |
371,966.00 |
-227,072.00 |
-350,080.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
181,532.00 |
802,476.00 |
278,315.00 |
-118,404.00 |
307,479.00 |
| Net Cash Flow/Operating Activities |
2.28 M |
3.54 M |
1.63 M |
1.17 M |
1.10 M |
| Additions to Other Assets |
617,961.00 |
587,048.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
4.25 M |
26,484.00 |
1.28 M |
0.00 |
3,500.00 |
| Incline (Decline) in Inventories |
35,000.00 |
0.00 |
0.00 |
0.00 |
5.00 M |
| Decrease in Investments |
0.00 |
0.00 |
5.00 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
12,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
43,932.00 |
92,341.00 |
45,358.00 |
57,833.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
5.15 M |
1.11 M |
1.42 M |
-4.79 M |
5.12 M |
| Proceeds from Stock Options |
0.00 |
256,868.00 |
52,800.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
29,340.00 |
0.00 |
0.00 |
10,539.00 |
6.02 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
603,098.00 |
0.00 |
538,025.00 |
164,600.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
23,582.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
11,767.00 |
38,149.00 |
55,999.00 |
823,794.00 |
| 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 |
200,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
200,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-573,758.00 |
245,101.00 |
-323,374.00 |
-210,060.00 |
5.22 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |