| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
9.57 M |
8.31 M |
3.97 M |
668,766.00 |
748,503.00 |
| Depreciation & Depletion |
9.36 M |
8.05 M |
3.71 M |
411,210.00 |
425,854.00 |
| Amortization of Intangible Assets |
210,000.00 |
258,000.00 |
257,556.00 |
257,556.00 |
322,649.00 |
| 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 |
28.62 M |
46.87 M |
14.33 M |
6.80 M |
1.79 M |
| Funds from Operations |
-24.69 M |
-39.69 M |
-20.35 M |
-6.90 M |
-4.67 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
16.55 M |
16.08 M |
4.74 M |
2.60 M |
61,555.00 |
| Incline (Decline) in Receivables |
-32.51 M |
-6.77 M |
-4.82 M |
-207,394.00 |
-197,229.00 |
| Incline (Decline) in Inventories |
-24.53 M |
-1.84 M |
789,489.00 |
112,283.00 |
434,950.00 |
| Incline (Decline) in Accounts Payable |
-4.02 M |
1.28 M |
3.73 M |
206,076.00 |
-260,259.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
187,000.00 |
6.41 M |
5.74 M |
1.92 M |
-414,599.00 |
| Incline (Decline) in Other Assets or Liabilties |
77.41 M |
17.00 M |
-700,472.00 |
563,583.00 |
498,692.00 |
| Net Cash Flow/Operating Activities |
-8.14 M |
-23.61 M |
-15.61 M |
-4.30 M |
-4.61 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
1.15 M |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
72.12 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
513,000.00 |
36.49 M |
30.28 M |
805,973.00 |
178,049.00 |
| Decrease in Investments |
13.76 M |
44.51 M |
100,000.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
5.40 M |
0.00 |
1.65 M |
5,600.00 |
| Other Uses - Investing |
-857,000.00 |
2.19 M |
25,082.00 |
14,661.00 |
-4,441.00 |
| Other Sources - Investing |
857,000.00 |
234,000.00 |
180,014.00 |
0.00 |
4,441.00 |
| Net Cash Flow - Investing |
16.88 M |
31.89 M |
107.53 M |
532,774.00 |
351,996.00 |
| Proceeds from Stock Options |
1.61 M |
1.91 M |
7.02 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
54.85 M |
64.32 M |
28.27 M |
4.44 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
265,811.00 |
| Long Term Borrowings |
49.45 M |
1,000.00 |
57.50 M |
2.85 M |
565,000.00 |
| Incline or Decline in Short Term Borrowings |
4.76 M |
0.00 |
-499,217.00 |
-643,388.00 |
714,533.00 |
| Reduction in Long Term Debt |
764,000.00 |
40,000.00 |
3.29 M |
837,610.00 |
545,411.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
74,437.00 |
341,475.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
74,437.00 |
341,475.00 |
0.00 |
| Other Sources - Financing |
0.00 |
10.16 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
5.91 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
55.06 M |
62.63 M |
124.98 M |
29.30 M |
4.90 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |