| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.82 M |
4.20 M |
3.22 M |
1.77 M |
2.19 M |
| Depreciation & Depletion |
3.60 M |
2.94 M |
2.23 M |
1.60 M |
2.01 M |
| Amortization of Intangible Assets |
1.23 M |
1.26 M |
990,267.00 |
169,790.00 |
175,147.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.99 M |
1.57 M |
586,300.00 |
564,562.00 |
369,379.00 |
| Funds from Operations |
459,611.00 |
-1.73 M |
-132,544.00 |
-2.65 M |
-4.89 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.45 M |
1.79 M |
-1.60 M |
-111,531.00 |
-247,434.00 |
| Incline (Decline) in Receivables |
-1.86 M |
-414,355.00 |
229,768.00 |
-1.09 M |
-1.20 M |
| Incline (Decline) in Inventories |
-684,193.00 |
815,766.00 |
-782,880.00 |
-628,257.00 |
485,694.00 |
| Incline (Decline) in Accounts Payable |
172,793.00 |
45,648.00 |
-518,289.00 |
1.27 M |
-443,368.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
69,370.00 |
36,213.00 |
-1.27 M |
-28,764.00 |
-153,544.00 |
| Incline (Decline) in Other Assets or Liabilties |
853,568.00 |
1.30 M |
744,974.00 |
366,420.00 |
1.06 M |
| Net Cash Flow/Operating Activities |
-992,858.00 |
60,984.00 |
-1.73 M |
-2.77 M |
-5.13 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 |
882,823.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-5.58 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
5.58 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
4.56 M |
5.03 M |
-1.99 M |
2.68 M |
1.61 M |
| Proceeds from Stock Options |
85,954.00 |
255,271.00 |
774,891.00 |
3.30 M |
527,380.00 |
| Other Proceeds from Sale/Issues of Stock |
4,200.00 |
10.56 M |
-169,524.00 |
0.00 |
9.48 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
138,858.00 |
0.00 |
| Long Term Borrowings |
3.31 M |
2.51 M |
0.00 |
527,548.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
1.01 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
784,544.00 |
1.08 M |
263,442.00 |
879,001.00 |
2.64 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 |
39,000.00 |
50,931.00 |
0.00 |
0.00 |
2.00 M |
| Other Uses - Financing |
39,000.00 |
50,931.00 |
-94,731.00 |
-112,200.00 |
2.00 M |
| Net Cash Flow - Financing |
2.66 M |
12.29 M |
1.25 M |
2.69 M |
9.37 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |