| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
19,396.00 |
21,197.00 |
18,112.00 |
15,626.00 |
4,175.00 |
| Depreciation & Depletion |
19,396.00 |
21,197.00 |
18,112.00 |
15,626.00 |
4,175.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.10 M |
1.03 M |
795,003.00 |
821,602.00 |
108,308.00 |
| Funds from Operations |
-9.52 M |
-10.12 M |
-7.45 M |
-4.62 M |
-3.21 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.05 M |
1.31 M |
233,808.00 |
158,219.00 |
262,922.00 |
| Incline (Decline) in Receivables |
26,951.00 |
245,540.00 |
-272,491.00 |
7,765.00 |
14,540.00 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-203,007.00 |
-88,841.00 |
174,736.00 |
-218,332.00 |
256,031.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-940,150.00 |
1.31 M |
360,427.00 |
428,420.00 |
-13,739.00 |
| Incline (Decline) in Other Assets or Liabilties |
66,767.00 |
-150,509.00 |
-28,864.00 |
-59,634.00 |
6,090.00 |
| Net Cash Flow/Operating Activities |
-10.57 M |
-8.81 M |
-7.22 M |
-4.46 M |
-2.95 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
306,676.00 |
202,937.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
20.68 M |
5.58 M |
6.38 M |
0.00 |
| Decrease in Investments |
4.58 M |
20.10 M |
4.26 M |
3.70 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-4.58 M |
593,369.00 |
1.33 M |
3.05 M |
204,535.00 |
| Proceeds from Stock Options |
0.00 |
45,706.00 |
774,250.00 |
15,800.00 |
1.58 M |
| Other Proceeds from Sale/Issues of Stock |
7.95 M |
0.00 |
15.94 M |
14.52 M |
3.43 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
-5.00 M |
0.00 |
| Net Cash Flow - Financing |
7.95 M |
45,706.00 |
16.71 M |
9.54 M |
5.01 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |