| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.18 M |
464,128.00 |
322,909.00 |
270,321.00 |
232,894.00 |
| Depreciation & Depletion |
2.18 M |
464,128.00 |
322,909.00 |
270,321.00 |
232,894.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
138,088.00 |
-470,262.00 |
215,747.00 |
-153,123.00 |
-52,994.00 |
| Funds from Operations |
3.21 M |
1.49 M |
1.49 M |
1.21 M |
791,802.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
428,447.00 |
73,115.00 |
-281,520.00 |
-13,976.00 |
131,796.00 |
| Incline (Decline) in Receivables |
429,752.00 |
-176,036.00 |
-232,004.00 |
-131,441.00 |
-6,559.00 |
| Incline (Decline) in Inventories |
-10,727.00 |
-14,759.00 |
2,423.00 |
7,377.00 |
-17,922.00 |
| Incline (Decline) in Accounts Payable |
22,410.00 |
281,925.00 |
-19,407.00 |
120,291.00 |
152,030.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-12,988.00 |
-18,015.00 |
-32,532.00 |
-10,203.00 |
4,247.00 |
| Net Cash Flow/Operating Activities |
3.64 M |
1.56 M |
1.21 M |
1.19 M |
923,598.00 |
| 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 |
1.31 M |
180,000.00 |
101,380.00 |
500,000.00 |
0.00 |
| Decrease in Investments |
0.00 |
200,000.00 |
100,000.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
500.00 |
468,621.00 |
0.00 |
333,643.00 |
281,500.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
6,000.00 |
250,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.44 M |
1.60 M |
1.91 M |
665,942.00 |
701,239.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
221,165.00 |
484,393.00 |
0.00 |
59,849.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
26,869.00 |
187,054.00 |
511,025.00 |
50,781.00 |
48,434.00 |
| 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 |
2,500.00 |
2,000.00 |
18,494.00 |
9,164.00 |
0.00 |
| Other Uses - Financing |
-200.00 |
0.00 |
15,194.00 |
9,164.00 |
-24,357.00 |
| Net Cash Flow - Financing |
-27,069.00 |
34,111.00 |
-11,438.00 |
-41,617.00 |
-12,942.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |