| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.98 M |
5.33 M |
4.08 M |
4.18 M |
4.09 M |
| Depreciation & Depletion |
5.00 M |
4.70 M |
3.90 M |
4.10 M |
4.09 M |
| Amortization of Intangible Assets |
981,311.00 |
631,206.00 |
183,638.00 |
76,523.00 |
0.00 |
| 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 |
6.34 M |
1.86 M |
-58,285.00 |
292,915.00 |
-158,957.00 |
| Funds from Operations |
-14.74 M |
-6.42 M |
5.01 M |
7.87 M |
5.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
23.79 M |
-6.68 M |
-7.23 M |
-549,399.00 |
126,680.00 |
| Incline (Decline) in Receivables |
292,563.00 |
3.06 M |
-1.56 M |
-705,900.00 |
-402,405.00 |
| Incline (Decline) in Inventories |
13.07 M |
-9.11 M |
-4.77 M |
-2.36 M |
-3.52 M |
| Incline (Decline) in Accounts Payable |
1.56 M |
-2.16 M |
-1.27 M |
835,910.00 |
1.86 M |
| Incline (Decline) in Income Taxes Payable |
-116,754.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
4.87 M |
1.76 M |
245,655.00 |
221,684.00 |
1.04 M |
| Incline (Decline) in Other Assets or Liabilties |
4.00 M |
-227,984.00 |
232,769.00 |
1.45 M |
1.15 M |
| Net Cash Flow/Operating Activities |
9.05 M |
-13.10 M |
-2.22 M |
7.32 M |
5.42 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
121,802.00 |
0.00 |
17,400.00 |
94,596.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-700,000.00 |
0.00 |
0.00 |
-669,012.00 |
| Other Sources - Investing |
0.00 |
700,000.00 |
0.00 |
0.00 |
669,012.00 |
| Net Cash Flow - Investing |
6.32 M |
3.83 M |
6.82 M |
5.81 M |
5.20 M |
| Proceeds from Stock Options |
0.00 |
1.51 M |
4.20 M |
1.16 M |
1.24 M |
| Other Proceeds from Sale/Issues of Stock |
-402,879.00 |
8.70 M |
0.00 |
-19,821.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
4.12 M |
19.26 M |
3.51 M |
1.90 M |
2.05 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
2.24 M |
10.06 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
6.93 M |
15.25 M |
5.86 M |
4.23 M |
3.80 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 |
353,235.00 |
312,984.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-2.45 M |
353,235.00 |
312,984.00 |
| Net Cash Flow - Financing |
-3.21 M |
16.47 M |
9.46 M |
-835,623.00 |
-202,986.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |