| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
657,597.00 |
400,355.00 |
154,479.00 |
93,658.00 |
28,390.00 |
| Depreciation & Depletion |
657,597.00 |
400,355.00 |
154,479.00 |
93,658.00 |
28,390.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
6.30 M |
535,449.00 |
2.75 M |
636,153.00 |
1.04 M |
| Funds from Operations |
-850,810.00 |
-2.28 M |
4.96 M |
3.26 M |
1.27 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
17.68 M |
-7.39 M |
-12.45 M |
-9.52 M |
-2.45 M |
| Incline (Decline) in Receivables |
11.22 M |
-5.83 M |
-17.96 M |
-12.48 M |
1.15 M |
| Incline (Decline) in Inventories |
9.52 M |
-9.70 M |
-5.57 M |
-1.08 M |
-3.13 M |
| Incline (Decline) in Accounts Payable |
-9.84 M |
8.61 M |
12.11 M |
3.41 M |
364,471.00 |
| Incline (Decline) in Income Taxes Payable |
-56,460.00 |
63,575.00 |
17,100.00 |
0.00 |
-821,982.00 |
| Incline (Decline) in Other Accruals |
6.20 M |
-149,507.00 |
-1.72 M |
2.54 M |
302,789.00 |
| Incline (Decline) in Other Assets or Liabilties |
635,391.00 |
-389,520.00 |
673,597.00 |
-1.91 M |
-316,877.00 |
| Net Cash Flow/Operating Activities |
16.83 M |
-9.67 M |
-7.48 M |
-6.26 M |
-1.18 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 |
19,002.00 |
0.00 |
0.00 |
6,250.00 |
0.00 |
| Other Uses - Investing |
-132,259.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
132,259.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
312,092.00 |
1.39 M |
342,747.00 |
285,056.00 |
230,920.00 |
| Proceeds from Stock Options |
34,286.00 |
285,490.00 |
15.72 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
1.64 M |
10.17 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
16,955.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
426.73 M |
188.42 M |
93.92 M |
48.40 M |
| Incline or Decline in Short Term Borrowings |
-12.48 M |
0.00 |
0.00 |
0.00 |
-867,555.00 |
| Reduction in Long Term Debt |
0.00 |
425.63 M |
172.77 M |
86.49 M |
51.11 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 |
0.00 |
198,178.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
198,178.00 |
-1.01 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-12.46 M |
1.59 M |
30.37 M |
9.08 M |
6.60 M |
| Effect of Exchange rate on Cash |
5,063.00 |
-22,325.00 |
-8,865.00 |
0.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |