| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.57 M |
2.21 M |
1.53 M |
823,862.00 |
507,710.00 |
| Depreciation & Depletion |
3.57 M |
2.21 M |
1.53 M |
823,862.00 |
507,710.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.73 M |
686,955.00 |
2.94 M |
0.00 |
0.00 |
| Funds from Operations |
5.88 M |
20.42 M |
12.30 M |
8.34 M |
6.87 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
9.22 M |
-33.03 M |
-9.85 M |
-8.99 M |
-7.02 M |
| Incline (Decline) in Receivables |
3.02 M |
-30.19 M |
5.52 M |
-7.23 M |
-5.81 M |
| Incline (Decline) in Inventories |
1.60 M |
-20.41 M |
-19.81 M |
-4.22 M |
5,931.00 |
| Incline (Decline) in Accounts Payable |
-4.94 M |
6.70 M |
2.97 M |
494,065.00 |
655,076.00 |
| Incline (Decline) in Income Taxes Payable |
19,995.00 |
2.66 M |
1.89 M |
2.23 M |
312,300.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
9.53 M |
8.21 M |
-421,366.00 |
-260,670.00 |
-2.19 M |
| Net Cash Flow/Operating Activities |
15.11 M |
-12.61 M |
2.45 M |
-648,616.00 |
-147,735.00 |
| Additions to Other Assets |
340,066.00 |
0.00 |
99,999.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
8.35 M |
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 |
25.33 M |
14.71 M |
10.00 M |
10.78 M |
4.83 M |
| Proceeds from Stock Options |
269,985.00 |
1.73 M |
447,993.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
44.38 M |
19.33 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
5.05 M |
16.70 M |
10.04 M |
4.10 M |
10.21 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
6.03 M |
483,095.00 |
| Reduction in Long Term Debt |
87,839.00 |
24.42 M |
10.16 M |
0.00 |
2.50 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 |
0.00 |
| Other Uses - Financing |
0.00 |
-189,315.00 |
-7.61 M |
-2.39 M |
-320,041.00 |
| Net Cash Flow - Financing |
5.23 M |
38.20 M |
12.05 M |
7.74 M |
7.88 M |
| Effect of Exchange rate on Cash |
73,460.00 |
2.18 M |
812,305.00 |
745,583.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |