| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.76 M |
2.77 M |
2.39 M |
1.99 M |
1.28 M |
| Depreciation & Depletion |
3.43 M |
2.42 M |
2.00 M |
1.60 M |
874,073.53 |
| Amortization of Intangible Assets |
324,046.21 |
350,062.60 |
393,606.07 |
395,376.53 |
408,766.42 |
| 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 |
6.66 M |
6.34 M |
4.81 M |
3.19 M |
2.49 M |
| Funds from Operations |
22.01 M |
22.65 M |
19.87 M |
12.69 M |
11.15 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-4.69 M |
2.84 M |
3.40 M |
2.22 M |
1.63 M |
| Incline (Decline) in Receivables |
1.47 M |
-168,172.50 |
-780,129.70 |
-738,000.29 |
-704,652.98 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-9,101.61 |
217,635.00 |
97,720.50 |
-300,928.67 |
-159,456.48 |
| Incline (Decline) in Income Taxes Payable |
-2.91 M |
1.29 M |
69,003.93 |
-902,644.23 |
2.97 M |
| Incline (Decline) in Other Accruals |
-967,082.18 |
314,845.30 |
921,936.76 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.27 M |
1.19 M |
3.10 M |
4.16 M |
-473,908.91 |
| Net Cash Flow/Operating Activities |
17.32 M |
25.50 M |
23.28 M |
14.92 M |
12.78 M |
| Additions to Other Assets |
6,212.21 |
21,104.00 |
140,052.47 |
1.04 M |
217,196.23 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
3.48 M |
1.16 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
1.33 M |
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 |
7.00 M |
5.44 M |
18.15 M |
6.65 M |
1.67 M |
| Proceeds from Stock Options |
310,177.09 |
589,593.00 |
766,426.60 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
77.16 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
902,648.56 |
0.00 |
0.00 |
9.25 M |
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 |
188,971.00 |
264,654.92 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
188,971.00 |
264,654.92 |
| Net Cash Flow - Financing |
-592,471.47 |
589,593.00 |
766,426.60 |
-9.06 M |
77.43 M |
| Effect of Exchange rate on Cash |
-2.39 M |
-2.34 M |
-1.11 M |
-1.37 M |
28,526.20 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |