| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.19 M |
1.17 M |
1.04 M |
1.08 M |
1.04 M |
| Depreciation & Depletion |
1.04 M |
1.01 M |
944,000.00 |
958,000.00 |
933,000.00 |
| Amortization of Intangible Assets |
141,428.00 |
162,510.00 |
100,688.00 |
124,793.00 |
104,719.00 |
| Deferred Income Taxes and Investment Tax credity |
147,039.00 |
891,400.00 |
1.14 M |
853,997.00 |
523,801.00 |
| Deferred Income Taxes |
147,039.00 |
891,400.00 |
1.14 M |
853,997.00 |
523,801.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.97 M |
1.91 M |
2.43 M |
-3.04 M |
1.09 M |
| Funds from Operations |
-20.93 M |
-21.93 M |
-15.47 M |
-13.69 M |
-13.21 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.81 M |
1.08 M |
-630,608.00 |
1.82 M |
1.93 M |
| Incline (Decline) in Receivables |
100,427.00 |
218,219.00 |
-280,931.00 |
-20,956.00 |
-35,500.00 |
| Incline (Decline) in Inventories |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-936,479.00 |
1.60 M |
554,245.00 |
48,135.00 |
665,409.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-920,564.00 |
-606,766.00 |
-555,469.00 |
1.78 M |
1.71 M |
| Incline (Decline) in Other Assets or Liabilties |
-49,628.00 |
-135,011.00 |
-348,453.00 |
17,991.00 |
-401,426.00 |
| Net Cash Flow/Operating Activities |
-22.74 M |
-20.86 M |
-16.10 M |
-11.87 M |
-11.27 M |
| Additions to Other Assets |
24,375.00 |
49,375.00 |
38,375.00 |
30,000.00 |
72,167.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
4.82 M |
27.86 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
28.68 M |
3.07 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-701,968.00 |
1.00 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
1.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-24.22 M |
27.16 M |
1.30 M |
847,505.00 |
748,305.00 |
| Proceeds from Stock Options |
127,524.00 |
1.30 M |
1.54 M |
6.68 M |
627,777.00 |
| Other Proceeds from Sale/Issues of Stock |
18.83 M |
4.84 M |
33.42 M |
0.00 |
39.64 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
193,946.00 |
0.00 |
| Long Term Borrowings |
0.00 |
42,799.00 |
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 |
153,780.00 |
205,833.00 |
308,844.00 |
283,399.00 |
267,913.00 |
| 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 |
18.80 M |
5.98 M |
34.66 M |
6.20 M |
40.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |