| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.05 M |
2.42 M |
1.75 M |
1.59 M |
2.34 M |
| Depreciation & Depletion |
2.97 M |
2.42 M |
1.75 M |
1.59 M |
1.59 M |
| Amortization of Intangible Assets |
84,000.00 |
0.00 |
743,863.00 |
5.23 M |
1.22 M |
| 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 |
1.35 M |
376,993.00 |
582,750.00 |
546,670.00 |
2.80 M |
| Funds from Operations |
14.68 M |
8.07 M |
10.22 M |
7.50 M |
1.63 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-4.01 M |
-4.50 M |
-2.99 M |
815,280.00 |
-3.27 M |
| Incline (Decline) in Receivables |
37,989.00 |
-6.11 M |
-2.27 M |
42,449.00 |
-2.69 M |
| Incline (Decline) in Inventories |
717,742.00 |
-7.13 M |
-1.53 M |
1.79 M |
-168,625.00 |
| Incline (Decline) in Accounts Payable |
-3.83 M |
7.54 M |
1.02 M |
-1.55 M |
558,255.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
219,890.00 |
374,645.00 |
-118,738.00 |
-10,220.00 |
-383,995.00 |
| Incline (Decline) in Other Assets or Liabilties |
-1.16 M |
828,384.00 |
-86,653.00 |
533,738.00 |
-584,599.00 |
| Net Cash Flow/Operating Activities |
10.67 M |
3.57 M |
7.23 M |
8.32 M |
-1.64 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 |
53,976.00 |
65,557.00 |
140,967.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
10,238.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.31 M |
8.05 M |
2.20 M |
1.64 M |
1.07 M |
| Proceeds from Stock Options |
443,520.00 |
930,974.00 |
134,858.00 |
39,690.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-133,844.00 |
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 |
1.00 M |
13.69 M |
44.82 M |
0.00 |
5.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
5.49 M |
10.80 M |
48.90 M |
5.67 M |
744,094.00 |
| 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) |
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 |
0.00 |
0.00 |
-1.63 M |
-4,402.00 |
-456,829.00 |
| Net Cash Flow - Financing |
-4.05 M |
3.69 M |
-5.58 M |
-5.63 M |
3.80 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |