| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.36 M |
3.94 M |
4.40 M |
3.61 M |
2.96 M |
| Depreciation & Depletion |
4.00 M |
3.30 M |
3.60 M |
3.40 M |
2.96 M |
| Amortization of Intangible Assets |
360,439.00 |
636,175.00 |
803,977.00 |
212,570.00 |
— |
| 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 |
1.23 M |
945,319.00 |
4.33 M |
-499,884.00 |
6.99 M |
| Funds from Operations |
16.15 M |
13.82 M |
16.96 M |
8.65 M |
10.01 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-689,942.00 |
2.64 M |
-5.83 M |
5.18 M |
-1.28 M |
| Incline (Decline) in Receivables |
-409,312.00 |
-1.35 M |
-4.79 M |
-900,698.00 |
-1.22 M |
| Incline (Decline) in Inventories |
-4.80 M |
8,812.00 |
2.59 M |
-3.76 M |
1.82 M |
| Incline (Decline) in Accounts Payable |
1.64 M |
-99,195.00 |
-1.06 M |
1.96 M |
-62,334.00 |
| Incline (Decline) in Income Taxes Payable |
158,748.00 |
987,845.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
3.39 M |
3.20 M |
1.25 M |
6.35 M |
143,238.00 |
| Incline (Decline) in Other Assets or Liabilties |
-673,446.00 |
-103,742.00 |
-3.81 M |
1.54 M |
-1.96 M |
| Net Cash Flow/Operating Activities |
15.46 M |
16.46 M |
11.14 M |
13.83 M |
8.72 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 |
1.20 M |
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 |
0.00 |
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 |
13.08 M |
8.67 M |
8.57 M |
7.89 M |
3.42 M |
| Proceeds from Stock Options |
996,143.00 |
2.19 M |
249,668.00 |
27,387.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-4,317.00 |
35.10 M |
-13,318.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
5.49 M |
4.51 M |
10.37 M |
455,009.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
4.93 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
5.05 M |
8.73 M |
4.35 M |
| 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 |
280,074.00 |
719,219.00 |
91,829.00 |
0.00 |
0.00 |
| Other Uses - Financing |
280,074.00 |
719,219.00 |
91,829.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-4.22 M |
-1.60 M |
20.02 M |
-9.17 M |
574,414.00 |
| Effect of Exchange rate on Cash |
-498,303.00 |
16,738.00 |
420,072.00 |
-233,455.00 |
318,822.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |