| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
865,057.00 |
56,769.00 |
16,511.00 |
1,350.00 |
1,399.00 |
| Depreciation & Depletion |
865,057.00 |
56,769.00 |
16,511.00 |
1,350.00 |
1,399.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.64 M |
2.13 M |
1.33 M |
264,779.00 |
295,540.00 |
| Funds from Operations |
-3.23 M |
-1.36 M |
-598,613.00 |
-1.22 M |
-1.53 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-128,498.00 |
102,274.00 |
-330,720.00 |
114,204.00 |
-44,657.00 |
| Incline (Decline) in Receivables |
-180,866.00 |
-50,756.00 |
-154,277.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
102,707.00 |
210,790.00 |
-160,166.00 |
115,812.00 |
-20,363.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-50,339.00 |
-57,760.00 |
-16,277.00 |
-1,608.00 |
-24,294.00 |
| Net Cash Flow/Operating Activities |
-3.36 M |
-1.26 M |
-929,333.00 |
-1.11 M |
-1.58 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
88,515.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
851,585.00 |
10.74 M |
9.92 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
11.31 M |
14,529.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
200,000.00 |
6.23 M |
446,300.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
5.08 M |
4.92 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
11.79 M |
20.92 M |
12.82 M |
1.13 M |
41,331.00 |
| Proceeds from Stock Options |
0.00 |
4.26 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
13.73 M |
16.04 M |
20.31 M |
646,710.00 |
2.58 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 |
3,507.00 |
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 |
13.73 M |
20.30 M |
20.31 M |
646,710.00 |
2.58 M |
| Effect of Exchange rate on Cash |
-165,262.00 |
129,470.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |