| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.56 M |
1.40 M |
1.06 M |
966,048.00 |
956,074.00 |
| Depreciation & Depletion |
1.56 M |
1.40 M |
1.06 M |
966,048.00 |
956,074.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
778,016.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
778,016.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.62 M |
2.76 M |
5.56 M |
1.67 M |
840,533.00 |
| Funds from Operations |
-4.52 M |
-5.77 M |
-8.80 M |
-5.98 M |
-5.03 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-7.38 M |
-4.50 M |
-386,562.00 |
-1.56 M |
-1.13 M |
| Incline (Decline) in Receivables |
-2.88 M |
-1.18 M |
-1.37 M |
-728,056.00 |
-875,111.00 |
| Incline (Decline) in Inventories |
-3.94 M |
-2.69 M |
-1.86 M |
-1.65 M |
-204,997.00 |
| Incline (Decline) in Accounts Payable |
-549,899.00 |
-1.55 M |
1.89 M |
893,410.00 |
319,833.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-10,542.00 |
797,377.00 |
1.05 M |
166,710.00 |
-368,185.00 |
| Incline (Decline) in Other Assets or Liabilties |
496.00 |
118,417.00 |
-102,855.00 |
-244,671.00 |
-4,448.00 |
| Net Cash Flow/Operating Activities |
-11.90 M |
-10.26 M |
-9.19 M |
-7.54 M |
-6.16 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 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
24.07 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
10.76 M |
13.31 M |
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 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-9.79 M |
11.31 M |
887,517.00 |
568,378.00 |
716,105.00 |
| Proceeds from Stock Options |
50,000.00 |
60,724.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
319,847.00 |
46.35 M |
-1.43 M |
6.02 M |
4.17 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
2.00 M |
2.75 M |
21.13 M |
836,586.00 |
3.28 M |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
2.13 M |
17.81 M |
2.69 M |
1.97 M |
1.41 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 |
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 |
242,337.00 |
31.35 M |
17.00 M |
4.89 M |
6.04 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |