| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.46 M |
1.22 M |
1.03 M |
961,295.00 |
615,120.00 |
| Depreciation & Depletion |
1.25 M |
1.03 M |
1.03 M |
961,295.00 |
615,120.00 |
| Amortization of Intangible Assets |
208,114.00 |
183,200.00 |
— |
— |
— |
| 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 |
2.54 M |
5.26 M |
5.89 M |
-235,151.00 |
-23.67 M |
| Funds from Operations |
14.86 M |
10.96 M |
7.91 M |
4.26 M |
-23.23 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.27 M |
-1.67 M |
-8.14 M |
-4.75 M |
4.94 M |
| Incline (Decline) in Receivables |
-656,094.00 |
-7.28 M |
-9.41 M |
-2.68 M |
3.98 M |
| Incline (Decline) in Inventories |
-76,042.00 |
-168,858.00 |
-151,394.00 |
-328,900.00 |
239,775.00 |
| Incline (Decline) in Accounts Payable |
-1.33 M |
5.11 M |
1.21 M |
-1.59 M |
381,152.00 |
| Incline (Decline) in Income Taxes Payable |
-166,708.00 |
624,860.00 |
185,429.00 |
71,334.00 |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-44,576.00 |
34,577.00 |
31,929.00 |
-229,245.00 |
344,239.00 |
| Net Cash Flow/Operating Activities |
12.58 M |
9.29 M |
-230,413.00 |
-486,914.00 |
-18.28 M |
| Additions to Other Assets |
0.00 |
0.00 |
1.53 M |
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 |
162,904.00 |
| Disposal of Fixed Assets |
495,449.00 |
157,435.00 |
0.00 |
0.00 |
1.21 M |
| 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 |
6.21 M |
1.38 M |
3.01 M |
15,401.00 |
5.66 M |
| Proceeds from Stock Options |
137,536.00 |
28.57 M |
32,300.00 |
2.14 M |
23.02 M |
| 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 |
0.00 |
0.00 |
9.11 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-471,061.00 |
-2.73 M |
-6.27 M |
| Reduction in Long Term Debt |
0.00 |
1.26 M |
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 |
0.00 |
0.00 |
0.00 |
1.70 M |
708,305.00 |
| Other Uses - Financing |
-845,921.00 |
-352,468.00 |
0.00 |
1.20 M |
708,305.00 |
| Net Cash Flow - Financing |
-708,385.00 |
26.96 M |
8.67 M |
613,918.00 |
17.46 M |
| Effect of Exchange rate on Cash |
2.30 M |
697,283.00 |
816,851.00 |
477,051.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |