| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
9.92 M |
7.47 M |
6.02 M |
4.22 M |
2.44 M |
| Depreciation & Depletion |
9.60 M |
7.10 M |
5.70 M |
3.88 M |
2.41 M |
| Amortization of Intangible Assets |
325,000.00 |
370,000.00 |
320,000.00 |
344,000.00 |
33,484.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
430,000.00 |
540,000.00 |
-874,000.00 |
156,000.00 |
-208,044.00 |
| Funds from Operations |
34.36 M |
23.22 M |
15.28 M |
11.23 M |
6.73 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.10 M |
-4.95 M |
-3.43 M |
-7.44 M |
-2.03 M |
| Incline (Decline) in Receivables |
1,000.00 |
-2.86 M |
-2.27 M |
-1.35 M |
-1.18 M |
| Incline (Decline) in Inventories |
-11.16 M |
-3.83 M |
-2.22 M |
-5.70 M |
-1.92 M |
| Incline (Decline) in Accounts Payable |
4.34 M |
3.23 M |
-3,000.00 |
524,000.00 |
1.28 M |
| Incline (Decline) in Income Taxes Payable |
-3.42 M |
2.58 M |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
4.14 M |
-4.07 M |
1.06 M |
-918,000.00 |
-219,197.00 |
| Net Cash Flow/Operating Activities |
28.25 M |
18.27 M |
11.84 M |
3.79 M |
4.70 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 |
7.58 M |
0.00 |
| Incline (Decline) in Inventories |
2.62 M |
2.61 M |
38.25 M |
0.00 |
0.00 |
| Decrease in Investments |
18.98 M |
9.00 M |
13.20 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
47,000.00 |
95,000.00 |
4.30 M |
264,000.00 |
50,123.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-2.00 M |
2.00 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
2.00 M |
318,286.00 |
| Net Cash Flow - Investing |
29.86 M |
18.82 M |
48.43 M |
23.03 M |
13.55 M |
| Proceeds from Stock Options |
54,000.00 |
248,000.00 |
357,000.00 |
13.08 M |
5.16 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
47.16 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
43,000.00 |
— |
— |
— |
| Long Term Borrowings |
7.50 M |
0.00 |
68,000.00 |
21.52 M |
6.59 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
600,000.00 |
-300,000.00 |
300,000.00 |
249,856.00 |
| Reduction in Long Term Debt |
5.48 M |
4.44 M |
9.58 M |
13.08 M |
2.59 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
53,277.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
53,277.00 |
| Other Sources - Financing |
441,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
441,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
2.52 M |
-3.59 M |
37.71 M |
21.82 M |
9.36 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |