| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.12 M |
2.28 M |
2.13 M |
1.03 M |
— |
| Depreciation & Depletion |
1.76 M |
1.08 M |
1.03 M |
613,961.29 |
— |
| Amortization of Intangible Assets |
1.35 M |
1.20 M |
1.11 M |
414,115.24 |
— |
| Deferred Income Taxes and Investment Tax credity |
891,394.94 |
427,706.84 |
37,012.23 |
— |
— |
| Deferred Income Taxes |
891,394.94 |
427,706.84 |
37,012.23 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
16.56 M |
7.19 M |
3.58 M |
1.71 M |
— |
| Funds from Operations |
12.25 M |
9.63 M |
8.61 M |
2.28 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-4.34 M |
1.33 M |
1.79 M |
-5.01 M |
— |
| Incline (Decline) in Receivables |
-8.61 M |
-5.43 M |
-1.29 M |
-2.87 M |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-137,246.50 |
-743,916.00 |
463,057.10 |
-898,390.50 |
— |
| Incline (Decline) in Income Taxes Payable |
1.56 M |
1.64 M |
762,881.86 |
208,768.84 |
— |
| Incline (Decline) in Other Accruals |
1.45 M |
2.75 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.40 M |
3.11 M |
1.86 M |
-1.45 M |
— |
| Net Cash Flow/Operating Activities |
7.90 M |
10.96 M |
10.40 M |
-2.73 M |
— |
| Additions to Other Assets |
200,090.95 |
741,937.50 |
2.40 M |
0.00 |
— |
| Net Assets from Acquisitions |
967,949.00 |
2.18 M |
3.87 M |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
139,482.60 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
4,478.57 |
0.00 |
17,718.06 |
1.18 M |
— |
| Other Uses - Investing |
1.25 M |
1.06 M |
1.69 M |
837,275.50 |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
7.66 M |
13.17 M |
10.40 M |
971,728.50 |
— |
| Proceeds from Stock Options |
258,167.89 |
506,232.20 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
176,975.75 |
55.78 M |
765,269.40 |
6.31 M |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
4.94 M |
1.77 M |
0.00 |
0.00 |
— |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
3.45 M |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
3.72 M |
3.81 M |
0.00 |
0.00 |
— |
| 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) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
0.00 |
147,332.30 |
0.00 |
546,368.10 |
— |
| Other Uses - Financing |
-1.64 M |
-2.36 M |
-1.62 M |
161,099.14 |
— |
| Net Cash Flow - Financing |
-9.86 M |
48.34 M |
-855,493.28 |
9.91 M |
— |
| Effect of Exchange rate on Cash |
-2.77 M |
-650,267.00 |
-101,910.26 |
-225,636.58 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |