| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
12.76 M |
5.81 M |
769,454.00 |
386,152.00 |
207,271.00 |
| Depreciation & Depletion |
12.06 M |
5.22 M |
769,454.00 |
386,152.00 |
207,271.00 |
| Amortization of Intangible Assets |
701,000.00 |
585,000.00 |
— |
— |
— |
| 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 |
19.46 M |
24.00 M |
2.16 M |
0.00 |
231,796.00 |
| Funds from Operations |
82.19 M |
33.76 M |
8.80 M |
-16.18 M |
-9.81 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-45.16 M |
-42.84 M |
-35.28 M |
-2.12 M |
-3.96 M |
| Incline (Decline) in Receivables |
-19.33 M |
-77.04 M |
-32.35 M |
-2.98 M |
-909,041.00 |
| Incline (Decline) in Inventories |
39.87 M |
-96.02 M |
-27.91 M |
-23.46 M |
-8.20 M |
| Incline (Decline) in Accounts Payable |
-94.87 M |
103.06 M |
23.96 M |
12.68 M |
1.15 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
724,513.00 |
388,558.00 |
1.20 M |
| Incline (Decline) in Other Assets or Liabilties |
29.17 M |
27.15 M |
282,366.00 |
11.25 M |
2.80 M |
| Net Cash Flow/Operating Activities |
37.03 M |
-9.08 M |
-26.48 M |
-18.30 M |
-13.76 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
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 |
155,442.00 |
0.00 |
| Other Uses - Investing |
0.00 |
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 |
16.32 M |
59.72 M |
7.60 M |
1.36 M |
789,096.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
46,000.00 |
1.34 M |
198.43 M |
17.85 M |
12.81 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
1.28 M |
1.51 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
31,208.00 |
78,271.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-7.50 M |
3.14 M |
3.65 M |
| Reduction in Long Term Debt |
0.00 |
142,000.00 |
38,151.00 |
132,400.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
435,220.00 |
778,530.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
435,220.00 |
778,530.00 |
0.00 |
| Other Sources - Financing |
0.00 |
2.28 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-755,000.00 |
2.28 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-709,000.00 |
3.47 M |
189.18 M |
18.61 M |
16.54 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |