| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.70 M |
1.01 M |
679,870.00 |
622,929.00 |
354,446.00 |
| Depreciation & Depletion |
1.70 M |
1.01 M |
679,870.00 |
622,929.00 |
354,446.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.26 M |
675,348.00 |
3.25 M |
270,114.00 |
60,560.00 |
| Funds from Operations |
1.65 M |
8.62 M |
4.08 M |
2.66 M |
2.04 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
2.40 M |
-5.29 M |
-20,173.00 |
-289,852.00 |
-2.01 M |
| Incline (Decline) in Receivables |
4.03 M |
-3.10 M |
-1.58 M |
-515,093.00 |
-362,583.00 |
| Incline (Decline) in Inventories |
-236,680.00 |
-2.18 M |
-926,311.00 |
648,556.00 |
-2.34 M |
| Incline (Decline) in Accounts Payable |
-1.63 M |
2.14 M |
1.50 M |
-588,116.00 |
937,125.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
231,627.00 |
-2.15 M |
991,138.00 |
164,801.00 |
-241,044.00 |
| Net Cash Flow/Operating Activities |
4.05 M |
3.33 M |
4.06 M |
2.37 M |
34,792.00 |
| 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 |
20.05 M |
56.65 M |
5.00 M |
7.60 M |
0.00 |
| Decrease in Investments |
59.82 M |
16.62 M |
4.20 M |
1.50 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
16,000.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-250,646.00 |
220,088.00 |
0.00 |
-55,500.00 |
| Other Sources - Investing |
0.00 |
250,646.00 |
0.00 |
0.00 |
55,500.00 |
| Net Cash Flow - Investing |
-33.35 M |
44.37 M |
1.79 M |
6.54 M |
1.63 M |
| Proceeds from Stock Options |
46,637.00 |
305,909.00 |
15,650.00 |
0.00 |
57,520.00 |
| Other Proceeds from Sale/Issues of Stock |
7.64 M |
53.15 M |
8.33 M |
0.00 |
8.32 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
182,494.00 |
0.00 |
8.00 M |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-1.00 M |
901,184.00 |
0.00 |
-1.16 M |
204,939.00 |
| 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) |
— |
— |
— |
— |
— |
| Other Sources - Financing |
0.00 |
77,391.00 |
4,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
77,391.00 |
4,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
6.50 M |
54.44 M |
344,678.00 |
-1.16 M |
8.58 M |
| Effect of Exchange rate on Cash |
-248,688.00 |
163,503.00 |
60,341.00 |
54,121.00 |
2,168.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |