| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
8.69 M |
4.55 M |
2.66 M |
5.87 M |
— |
| Depreciation & Depletion |
7.71 M |
3.75 M |
2.66 M |
5.87 M |
— |
| Amortization of Intangible Assets |
984,000.00 |
799,150.00 |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
965,000.00 |
878,886.00 |
428,534.00 |
— |
— |
| Deferred Income Taxes |
965,000.00 |
878,886.00 |
428,534.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
17.15 M |
10.19 M |
4.97 M |
3.70 M |
— |
| Funds from Operations |
35.05 M |
14.38 M |
-18,852.00 |
-1.90 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-24.74 M |
-14.61 M |
-2.89 M |
-3.57 M |
— |
| Incline (Decline) in Receivables |
-29.73 M |
-14.97 M |
-5.75 M |
-5.18 M |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-134,000.00 |
1.37 M |
303,513.00 |
592,096.00 |
— |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
3.81 M |
928,845.00 |
2.43 M |
1.01 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.31 M |
-1.95 M |
125,498.00 |
4,187.00 |
— |
| Net Cash Flow/Operating Activities |
10.31 M |
-237,639.00 |
-2.91 M |
-5.47 M |
— |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
4.84 M |
45.91 M |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
16.64 M |
58.96 M |
913,666.00 |
644,550.00 |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
49.01 M |
67,670.00 |
167,960.00 |
33,648.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
180.00 |
4,440.00 |
— |
| Long Term Borrowings |
569,000.00 |
102.86 M |
5.16 M |
3.41 M |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
3.17 M |
29.55 M |
349,191.00 |
289,460.00 |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
— |
— |
— |
— |
— |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Financing |
46.41 M |
73.38 M |
4.98 M |
3.15 M |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |