| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.33 M |
3.64 M |
3.48 M |
1.94 M |
1.99 M |
| Depreciation & Depletion |
990,071.67 |
1.27 M |
1.58 M |
1.94 M |
1.99 M |
| Amortization of Intangible Assets |
2.34 M |
2.37 M |
1.90 M |
— |
— |
| 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 |
1.54 M |
39.60 M |
1.38 M |
54,492.02 |
351,237.18 |
| Funds from Operations |
-7.35 M |
895,066.87 |
10.10 M |
20.72 M |
19.58 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.80 M |
-2.95 M |
7.80 M |
-6.74 M |
-3.83 M |
| Incline (Decline) in Receivables |
2.10 M |
-2.48 M |
5.52 M |
-6.32 M |
-3.50 M |
| Incline (Decline) in Inventories |
56,832.98 |
-81,421.99 |
268,555.94 |
-363,511.11 |
— |
| Incline (Decline) in Accounts Payable |
-761,067.75 |
-140,808.98 |
-222,880.95 |
-282,045.08 |
407,775.21 |
| Incline (Decline) in Income Taxes Payable |
-102,056.97 |
-299,896.96 |
387,147.91 |
90,308.03 |
— |
| Incline (Decline) in Other Accruals |
-71,704.98 |
305,096.95 |
-899,529.79 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
574,431.81 |
-252,114.96 |
2.75 M |
140,689.04 |
-737,524.38 |
| Net Cash Flow/Operating Activities |
-5.55 M |
-2.06 M |
17.89 M |
13.98 M |
15.75 M |
| Additions to Other Assets |
1.72 M |
1.54 M |
1.71 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.21 M |
3.24 M |
0.00 |
4.16 M |
16.73 M |
| Incline (Decline) in Inventories |
600,037.80 |
2.48 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
4.52 M |
0.00 |
30,228.99 |
4,955.00 |
0.00 |
| Other Uses - Investing |
1.91 M |
0.00 |
12.77 M |
1.15 M |
-1.51 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
1.51 M |
| Net Cash Flow - Investing |
2.27 M |
8.12 M |
15.42 M |
6.59 M |
17.09 M |
| Proceeds from Stock Options |
1,500.00 |
16,334.00 |
95,471.98 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
539,999.87 |
60.42 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
5.03 M |
0.00 |
1,122.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-2.66 M |
-4.11 M |
| Reduction in Long Term Debt |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
1.54 M |
4.00 M |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
1.54 M |
3.00 M |
| Net Cash Flow - Financing |
1,500.00 |
16,334.00 |
-4.40 M |
59.31 M |
-1.10 M |
| Effect of Exchange rate on Cash |
1.31 M |
1.54 M |
557,914.87 |
551,087.16 |
4,063.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |