| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.25 M |
5.90 M |
3.11 M |
1.51 M |
735,232.04 |
| Depreciation & Depletion |
6.25 M |
5.90 M |
3.11 M |
1.51 M |
735,232.04 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
10.63 M |
767,795.91 |
— |
— |
— |
| Funds from Operations |
5.62 M |
11.58 M |
12.36 M |
2.77 M |
-987,909.06 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
— |
— |
— |
| Funds from/for Other Operating Activities |
-916,635.95 |
-3.86 M |
— |
— |
— |
| Incline (Decline) in Receivables |
2.50 M |
-4.65 M |
— |
— |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-1.40 M |
2.03 M |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
-1.51 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-504,519.98 |
-1.24 M |
— |
— |
— |
| Net Cash Flow/Operating Activities |
4.70 M |
7.72 M |
6.54 M |
1.68 M |
-365,495.02 |
| Additions to Other Assets |
0.00 |
0.00 |
— |
— |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Inventories |
1.63 M |
0.00 |
— |
— |
— |
| Decrease in Investments |
0.00 |
1.95 M |
— |
— |
— |
| Disposal of Fixed Assets |
39,861.00 |
8,735.00 |
— |
— |
— |
| Other Uses - Investing |
0.00 |
0.00 |
— |
— |
— |
| Other Sources - Investing |
0.00 |
0.00 |
— |
— |
— |
| Net Cash Flow - Investing |
6.66 M |
8.37 M |
8.25 M |
4.58 M |
1.42 M |
| Proceeds from Stock Options |
0.00 |
32,851.00 |
482,915.01 |
302,925.02 |
73,473.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
45.15 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
— |
— |
— |
| Long Term Borrowings |
0.00 |
0.00 |
— |
— |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
— |
— |
— |
| Reduction in Long Term Debt |
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) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
— |
— |
— |
| Other Uses - Financing |
0.00 |
0.00 |
— |
— |
— |
| Net Cash Flow - Financing |
0.00 |
32,851.00 |
482,915.01 |
45.15 M |
302,925.02 |
| Effect of Exchange rate on Cash |
-11.55 M |
6.11 M |
1.67 M |
786,291.04 |
-83,156.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |