| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.67 M |
1.92 M |
1.75 M |
1.70 M |
1.60 M |
| Depreciation & Depletion |
632,408.00 |
686,891.00 |
510,678.00 |
462,993.00 |
363,520.00 |
| Amortization of Intangible Assets |
1.04 M |
1.24 M |
1.24 M |
1.24 M |
1.24 M |
| 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 |
931,619.00 |
1.78 M |
4.08 M |
2.49 M |
2.02 M |
| Funds from Operations |
-11.13 M |
-12.72 M |
-11.95 M |
-10.66 M |
-11.88 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.65 M |
-876,424.00 |
-1.73 M |
-419,925.00 |
-22,173.00 |
| Incline (Decline) in Receivables |
2.52 M |
-1.57 M |
-1.16 M |
-460,329.00 |
-193,501.00 |
| Incline (Decline) in Inventories |
627,776.00 |
734,790.00 |
-1.62 M |
286,424.00 |
10,448.00 |
| Incline (Decline) in Accounts Payable |
-210,858.00 |
112,242.00 |
1.50 M |
-817,317.00 |
336,437.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-470,283.00 |
266,307.00 |
-311,286.00 |
533,586.00 |
-90,016.00 |
| Incline (Decline) in Other Assets or Liabilties |
181,114.00 |
-423,612.00 |
-131,636.00 |
37,711.00 |
-85,541.00 |
| Net Cash Flow/Operating Activities |
-8.48 M |
-13.59 M |
-13.68 M |
-11.08 M |
-11.90 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 |
525,000.00 |
7.00 M |
0.00 |
0.00 |
| Decrease in Investments |
6.88 M |
0.00 |
650,000.00 |
19,243.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
23,700.00 |
| 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 |
-6.61 M |
1.10 M |
6.88 M |
823,227.00 |
224,343.00 |
| Proceeds from Stock Options |
0.00 |
20.03 M |
30.99 M |
14.11 M |
8.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
463,632.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
332,740.00 |
470,000.00 |
1.31 M |
3.31 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
891,254.00 |
861,445.00 |
8.61 M |
2.79 M |
406,695.00 |
| 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 |
35,723.00 |
300,000.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
35,723.00 |
300,000.00 |
| Net Cash Flow - Financing |
-1.35 M |
19.50 M |
22.85 M |
12.67 M |
11.20 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |