| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.78 M |
2.62 M |
2.32 M |
1.75 M |
1.50 M |
| Depreciation & Depletion |
2.73 M |
2.58 M |
2.30 M |
1.74 M |
1.49 M |
| Amortization of Intangible Assets |
56,573.00 |
35,543.00 |
15,275.00 |
13,179.00 |
6,243.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.75 M |
3.84 M |
3.33 M |
696,498.00 |
1.60 M |
| Funds from Operations |
9.89 M |
9.68 M |
8.37 M |
4.28 M |
5.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.43 M |
-4.11 M |
-5.36 M |
-2.36 M |
-2.49 M |
| Incline (Decline) in Receivables |
-2.81 M |
-6.30 M |
-4.89 M |
-2.25 M |
-4.67 M |
| Incline (Decline) in Inventories |
-723,337.00 |
54,376.00 |
-411,557.00 |
4,383.00 |
-193,486.00 |
| Incline (Decline) in Accounts Payable |
3.17 M |
2.06 M |
161,266.00 |
95,809.00 |
330,112.00 |
| Incline (Decline) in Income Taxes Payable |
27,173.00 |
-626,795.00 |
614,444.00 |
0.00 |
90,662.00 |
| Incline (Decline) in Other Accruals |
1.40 M |
448,794.00 |
-115,824.00 |
-59,233.00 |
1.87 M |
| Incline (Decline) in Other Assets or Liabilties |
374,148.00 |
245,913.00 |
-716,821.00 |
-150,739.00 |
85,183.00 |
| Net Cash Flow/Operating Activities |
11.32 M |
5.57 M |
3.01 M |
1.92 M |
3.01 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
23,389.00 |
| Net Assets from Acquisitions |
9.17 M |
2.17 M |
4.16 M |
380,297.00 |
1.43 M |
| 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 |
— |
— |
— |
— |
— |
| Other Uses - Investing |
-338,451.00 |
335,503.00 |
1.63 M |
-3.13 M |
22,380.00 |
| Other Sources - Investing |
363,451.00 |
171,025.00 |
329,514.00 |
3.19 M |
102,620.00 |
| Net Cash Flow - Investing |
13.16 M |
5.03 M |
10.99 M |
2.73 M |
4.61 M |
| Proceeds from Stock Options |
383,249.00 |
332,635.00 |
5,400.00 |
34,875.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
12.00 M |
2.55 M |
7.50 M |
3.26 M |
1.65 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
4.72 M |
4.23 M |
339,582.00 |
511,933.00 |
715,037.00 |
| 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 |
450,000.00 |
828,107.00 |
1.30 M |
434,000.00 |
172,000.00 |
| Other Uses - Financing |
-1.35 M |
98,896.00 |
995,822.00 |
64,470.00 |
-263,510.00 |
| Net Cash Flow - Financing |
5.94 M |
-1.58 M |
8.54 M |
3.14 M |
676,884.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |