| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.32 M |
4.46 M |
3.92 M |
4.04 M |
2.71 M |
| Depreciation & Depletion |
5.22 M |
3.16 M |
2.70 M |
2.89 M |
2.13 M |
| Amortization of Intangible Assets |
1.10 M |
1.30 M |
1.22 M |
1.16 M |
584,840.00 |
| Deferred Income Taxes and Investment Tax credity |
11.62 M |
12.80 M |
12.88 M |
12.89 M |
8.08 M |
| Deferred Income Taxes |
11.62 M |
12.80 M |
12.88 M |
12.89 M |
8.08 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.62 M |
3.75 M |
2.62 M |
820,606.00 |
5.40 M |
| Funds from Operations |
-23.64 M |
-34.03 M |
-35.46 M |
-28.12 M |
-25.89 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-356,677.00 |
-1.23 M |
-876,231.00 |
3.23 M |
10.40 M |
| Incline (Decline) in Receivables |
261,649.00 |
-384,273.00 |
574,751.00 |
-406,648.00 |
2.79 M |
| Incline (Decline) in Inventories |
353,194.00 |
1.39 M |
-1.86 M |
-39,713.00 |
-179,738.00 |
| Incline (Decline) in Accounts Payable |
1.33 M |
-625,984.00 |
599,249.00 |
-2.20 M |
1.20 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-677,797.00 |
-2.26 M |
534,236.00 |
3.48 M |
1.51 M |
| Incline (Decline) in Other Assets or Liabilties |
-1.63 M |
654,931.00 |
-726,528.00 |
2.40 M |
5.07 M |
| Net Cash Flow/Operating Activities |
-24.00 M |
-35.26 M |
-36.33 M |
-24.89 M |
-15.49 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
11.21 M |
| Net Assets from Acquisitions |
12.19 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
46.24 M |
5.87 M |
13.76 M |
15.03 M |
25.92 M |
| Decrease in Investments |
2.38 M |
6.43 M |
24.36 M |
23.20 M |
32.50 M |
| Disposal of Fixed Assets |
1.37 M |
0.00 |
25,000.00 |
111,163.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-239,111.00 |
-754,597.00 |
896,383.00 |
| Other Sources - Investing |
0.00 |
0.00 |
728,744.00 |
1.31 M |
0.00 |
| Net Cash Flow - Investing |
55.50 M |
834,473.00 |
-10.79 M |
-7.68 M |
11.72 M |
| Proceeds from Stock Options |
936,062.00 |
166,790.00 |
17.09 M |
25.94 M |
16,244.00 |
| Other Proceeds from Sale/Issues of Stock |
115.94 M |
29.91 M |
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 |
0.00 |
0.00 |
1.39 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
-6.89 M |
5.19 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
1.01 M |
1.25 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-8.81 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
108.07 M |
23.19 M |
22.28 M |
24.93 M |
153,043.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |