| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.76 M |
2.22 M |
1.03 M |
387,911.00 |
223,027.00 |
| Depreciation & Depletion |
2.86 M |
1.33 M |
640,892.00 |
249,551.00 |
124,676.00 |
| Amortization of Intangible Assets |
1.90 M |
885,860.00 |
389,076.00 |
138,360.00 |
98,351.00 |
| 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 |
-259,678.00 |
1.37 M |
885,223.00 |
215,228.00 |
340,453.00 |
| Funds from Operations |
19.45 M |
20.39 M |
11.08 M |
5.24 M |
2.32 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.83 M |
-12.33 M |
-20.94 M |
-4.27 M |
-1.47 M |
| Incline (Decline) in Receivables |
6.23 M |
-27.33 M |
-22.87 M |
-5.90 M |
-6.77 M |
| Incline (Decline) in Inventories |
431,414.00 |
-925,966.00 |
-429,847.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
-9.19 M |
13.06 M |
4.52 M |
4.88 M |
5.37 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
1.01 M |
-3.67 M |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-5.31 M |
6.54 M |
-2.16 M |
-3.25 M |
-72,275.00 |
| Net Cash Flow/Operating Activities |
12.62 M |
8.06 M |
-9.86 M |
966,843.00 |
854,603.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
48.25 M |
33.87 M |
10.74 M |
0.00 |
681,225.00 |
| Incline (Decline) in Inventories |
0.00 |
7.93 M |
10.00 M |
125,000.00 |
0.00 |
| Decrease in Investments |
8.22 M |
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 |
37,500.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
45.44 M |
44.23 M |
22.12 M |
1.17 M |
991,059.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
228,924.00 |
37.75 M |
106.48 M |
2.16 M |
2.27 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
34.31 M |
0.00 |
40.00 M |
0.00 |
224,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
42.59 M |
0.00 |
-6.78 M |
2.25 M |
678,154.00 |
| Reduction in Long Term Debt |
165,760.00 |
81,195.00 |
111,475.00 |
58,908.00 |
45,031.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
10.48 M |
2.45 M |
1.69 M |
| Common Dividends (Cash) |
0.00 |
0.00 |
3.33 M |
1.61 M |
1.46 M |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
7.15 M |
838,517.00 |
229,800.00 |
| Other Sources - Financing |
1.45 M |
4.61 M |
529,414.00 |
0.00 |
0.00 |
| Other Uses - Financing |
927,060.00 |
4.61 M |
529,414.00 |
-208,189.00 |
-344,803.00 |
| Net Cash Flow - Financing |
9.27 M |
42.28 M |
49.64 M |
1.69 M |
645,834.00 |
| Effect of Exchange rate on Cash |
841,478.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |