| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
7.25 M |
6.20 M |
5.64 M |
4.74 M |
2.53 M |
| Depreciation & Depletion |
7.25 M |
6.20 M |
5.64 M |
4.74 M |
2.53 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
201,000.34 |
335,999.08 |
49,999.95 |
0.00 |
859,998.67 |
| Deferred Income Taxes |
201,000.34 |
335,999.08 |
49,999.95 |
0.00 |
859,998.67 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.60 M |
10.43 M |
8.39 M |
-3.20 M |
966,994.94 |
| Funds from Operations |
1.76 M |
-21.11 M |
-21.17 M |
-25.83 M |
16.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-9.27 M |
1.87 M |
-8.66 M |
6.44 M |
-20.15 M |
| Incline (Decline) in Receivables |
-3.89 M |
-481,001.81 |
-2.59 M |
4.77 M |
531,997.22 |
| Incline (Decline) in Inventories |
-171,000.27 |
1.82 M |
-2.06 M |
350,998.07 |
-418,997.81 |
| Incline (Decline) in Accounts Payable |
-258,000.40 |
-3.02 M |
-2.99 M |
3.30 M |
4.49 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
282,000.44 |
-9,000.03 |
387,001.99 |
812,995.53 |
2.07 M |
| Incline (Decline) in Other Assets or Liabilties |
-5.24 M |
3.56 M |
-1.41 M |
-2.80 M |
-26.82 M |
| Net Cash Flow/Operating Activities |
-7.51 M |
-19.24 M |
-29.83 M |
-19.39 M |
-4.15 M |
| Additions to Other Assets |
0.00 |
— |
— |
— |
— |
| Net Assets from Acquisitions |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Inventories |
70.78 M |
96.71 M |
183.61 M |
424.38 M |
22.57 M |
| Decrease in Investments |
75.22 M |
94.71 M |
262.59 M |
431.05 M |
37.94 M |
| Disposal of Fixed Assets |
0.00 |
47,000.18 |
92,000.47 |
153,999.15 |
542,997.16 |
| Other Uses - Investing |
0.00 |
0.00 |
— |
— |
— |
| Other Sources - Investing |
0.00 |
0.00 |
— |
— |
— |
| Net Cash Flow - Investing |
-911,001.42 |
13.23 M |
-72.67 M |
4.50 M |
-2.08 M |
| Proceeds from Stock Options |
540,000.84 |
569,002.14 |
2.62 M |
13.65 M |
763,996.01 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
— |
— |
— |
— |
— |
| Long Term Borrowings |
8.61 M |
839,003.16 |
347,001.78 |
3.47 M |
832,995.65 |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
272,000.42 |
441,001.66 |
419,002.15 |
396,997.82 |
388,997.97 |
| 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 |
2.06 M |
5.02 M |
12.31 M |
6.35 M |
| Other Uses - Financing |
0.00 |
2.06 M |
2.94 M |
4.36 M |
3.88 M |
| Net Cash Flow - Financing |
8.88 M |
3.02 M |
5.48 M |
21.08 M |
5.09 M |
| Effect of Exchange rate on Cash |
-1.58 M |
3.93 M |
2.49 M |
-762,995.80 |
377,998.02 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |