| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
454,728.00 |
1.58 M |
354,444.00 |
124,404.00 |
36,144.00 |
| Depreciation & Depletion |
454,728.00 |
423,932.00 |
354,444.00 |
124,404.00 |
36,144.00 |
| Amortization of Intangible Assets |
1.16 M |
0.00 |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
30.88 M |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
30.88 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-10.07 M |
359,605.00 |
88,969.00 |
54,936.00 |
— |
| Funds from Operations |
-5.50 M |
8.20 M |
9.76 M |
4.95 M |
2.29 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
411,429.00 |
-3.42 M |
-6.54 M |
-120,101.00 |
— |
| Incline (Decline) in Receivables |
-7.80 M |
-1.55 M |
-7.92 M |
691,338.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
2.56 M |
2.72 M |
-1.74 M |
-14,247.00 |
— |
| Incline (Decline) in Income Taxes Payable |
10.05 M |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
42,522.00 |
1.63 M |
2.60 M |
1.46 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
-4.43 M |
-6.21 M |
520,452.00 |
-2.25 M |
— |
| Net Cash Flow/Operating Activities |
-29.08 M |
8.61 M |
6.34 M |
-1.59 M |
2.17 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
27.09 M |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
2.25 M |
0.00 |
0.00 |
— |
| Decrease in Investments |
1.27 M |
0.00 |
492,000.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
243,616.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
-1.04 M |
-591,312.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
1.04 M |
591,312.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
510,713.00 |
25.02 M |
14.68 M |
2.34 M |
376,729.00 |
| Proceeds from Stock Options |
23.24 M |
1.75 M |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
9.38 M |
14.85 M |
14.76 M |
10.28 M |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
14.20 M |
7.91 M |
10.82 M |
13.43 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 |
0.00 |
— |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Financing |
63.93 M |
18.42 M |
8.70 M |
3.94 M |
-3.15 M |
| Effect of Exchange rate on Cash |
728,180.00 |
-35,750.00 |
-9,976.00 |
706.00 |
2,277.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |