| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.14 M |
973,952.85 |
301,940.93 |
129,833.04 |
133,208.07 |
| Depreciation & Depletion |
1.79 M |
680,701.90 |
230,551.95 |
129,833.04 |
133,208.07 |
| Amortization of Intangible Assets |
344,776.89 |
293,250.96 |
71,388.98 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
8.79 M |
4.67 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
8.79 M |
4.67 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
7.82 M |
14.14 M |
2.39 M |
380,467.11 |
289,797.15 |
| Funds from Operations |
25.78 M |
10.25 M |
2.05 M |
5.46 M |
4.63 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.22 M |
18.64 M |
3.84 M |
-2.40 M |
2.39 M |
| Incline (Decline) in Receivables |
-1.29 M |
37,376.99 |
122,362.97 |
-895,772.27 |
-4,723.00 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-182,527.94 |
-30,297.00 |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
126,960.96 |
-43,266.99 |
-36,040.99 |
40,762.01 |
— |
| Incline (Decline) in Other Accruals |
-2.48 M |
4.57 M |
-388,661.91 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
5.05 M |
14.11 M |
4.14 M |
-1.54 M |
2.39 M |
| Net Cash Flow/Operating Activities |
26.99 M |
28.89 M |
5.89 M |
3.06 M |
7.02 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.40 M |
993,844.85 |
8.35 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
15.00 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
1.19 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 |
7.41 M |
4.83 M |
8.20 M |
15.23 M |
199,857.10 |
| Proceeds from Stock Options |
573,048.81 |
3.23 M |
75,642.98 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
276,976.08 |
94.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
13.20 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 |
351,489.18 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
351,489.18 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
58.53 M |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
58.32 M |
| Net Cash Flow - Financing |
573,048.81 |
3.23 M |
75,642.98 |
-12.92 M |
57.97 M |
| Effect of Exchange rate on Cash |
1.80 M |
2.95 M |
1.02 M |
671,133.20 |
-197.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |