| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.64 M |
1.08 M |
664,898.00 |
356,413.00 |
155.00 |
| Depreciation & Depletion |
1.61 M |
567,069.00 |
373,539.00 |
303,514.00 |
155.00 |
| Amortization of Intangible Assets |
1.03 M |
510,023.00 |
291,359.00 |
52,899.00 |
0.00 |
| 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 |
7.35 M |
6.02 M |
-4.49 M |
0.00 |
0.00 |
| Funds from Operations |
35.37 M |
24.00 M |
14.61 M |
10.36 M |
-11,559.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
6.93 M |
-14.90 M |
2.30 M |
-9.48 M |
-12,372.00 |
| Incline (Decline) in Receivables |
-937,892.00 |
-12.31 M |
-2.80 M |
-5.72 M |
— |
| Incline (Decline) in Inventories |
9.61 M |
-1.62 M |
788,713.00 |
-1.05 M |
— |
| Incline (Decline) in Accounts Payable |
591,620.00 |
-310,942.00 |
148,908.00 |
-42,745.00 |
-12,372.00 |
| Incline (Decline) in Income Taxes Payable |
1.30 M |
234,702.00 |
445,604.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
-1.26 M |
-25,497.00 |
49,118.00 |
-19,605.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.37 M |
-876,806.00 |
3.67 M |
-2.65 M |
— |
| Net Cash Flow/Operating Activities |
42.31 M |
9.10 M |
16.91 M |
876,269.00 |
-23,931.00 |
| Additions to Other Assets |
403,620.00 |
24.43 M |
3.99 M |
269,624.00 |
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 |
1.09 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
5.06 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
69.72 M |
-554,551.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
554,551.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
81.10 M |
36.02 M |
4.48 M |
2.56 M |
1,455.00 |
| Proceeds from Stock Options |
1.99 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
46.29 M |
1.71 M |
47.05 M |
4.80 M |
100,015.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-4.35 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
4.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
145,945.00 |
0.00 |
36,300.00 |
208,015.00 |
18,000.00 |
| Other Uses - Financing |
-723,612.00 |
-1.00 M |
36,300.00 |
208,015.00 |
18,000.00 |
| Net Cash Flow - Financing |
39.20 M |
713,193.00 |
47.08 M |
5.01 M |
118,015.00 |
| Effect of Exchange rate on Cash |
2.47 M |
4.42 M |
2.06 M |
201,801.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |