| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
784,721.00 |
572,095.00 |
315,015.00 |
246,796.00 |
136,562.00 |
| Depreciation & Depletion |
784,721.00 |
572,095.00 |
315,015.00 |
246,796.00 |
136,562.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
2.36 M |
790,848.00 |
3.32 M |
619,550.00 |
313,900.00 |
| Deferred Income Taxes |
2.36 M |
790,848.00 |
3.32 M |
619,550.00 |
313,900.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.35 M |
2.37 M |
899,347.00 |
-2,327.00 |
5,854.00 |
| Funds from Operations |
-6.35 M |
-2.93 M |
-1.08 M |
2.18 M |
-369,382.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-441,870.00 |
-554,838.00 |
4.25 M |
-1.56 M |
921,406.00 |
| Incline (Decline) in Receivables |
791,261.00 |
-2.92 M |
-577,420.00 |
-69,185.00 |
-143,550.00 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
317,416.00 |
-169,303.00 |
292,715.00 |
-119,530.00 |
107,020.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
109,758.00 |
-153,662.00 |
1.16 M |
-119,341.00 |
131,145.00 |
| Incline (Decline) in Other Assets or Liabilties |
-1.66 M |
2.69 M |
3.38 M |
-1.25 M |
826,791.00 |
| Net Cash Flow/Operating Activities |
-6.79 M |
-3.49 M |
3.18 M |
624,518.00 |
552,024.00 |
| 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 |
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 |
32,267.00 |
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 |
577,328.00 |
1.98 M |
880,720.00 |
312,054.00 |
177,455.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
17.59 M |
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 |
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 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
0.00 |
17.59 M |
0.00 |
0.00 |
0.00 |
| Effect of Exchange rate on Cash |
-111,293.00 |
-32,996.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |