| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.38 M |
604,868.00 |
538,353.00 |
208,703.00 |
50,154.00 |
| Depreciation & Depletion |
706,963.00 |
604,868.00 |
538,353.00 |
208,703.00 |
50,154.00 |
| Amortization of Intangible Assets |
1.68 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
24.09 M |
3.64 M |
2.52 M |
-17,706.00 |
— |
| Funds from Operations |
-8.70 M |
7.93 M |
19.88 M |
4.72 M |
332,999.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.35 M |
-2.41 M |
-6.32 M |
-5.15 M |
-1.28 M |
| Incline (Decline) in Receivables |
-1.83 M |
768,033.00 |
-3.74 M |
1.21 M |
-551,482.00 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
2.42 M |
384,929.00 |
1.97 M |
-250,773.00 |
514,944.00 |
| Incline (Decline) in Income Taxes Payable |
-48,067.00 |
-388,171.00 |
427,818.00 |
— |
— |
| Incline (Decline) in Other Accruals |
-1.26 M |
-723,962.00 |
6.54 M |
-4.29 M |
566,144.00 |
| Incline (Decline) in Other Assets or Liabilties |
-1.64 M |
-2.45 M |
-11.52 M |
-1.82 M |
-1.81 M |
| Net Cash Flow/Operating Activities |
-11.05 M |
5.52 M |
13.57 M |
-435,852.00 |
-945,809.00 |
| Additions to Other Assets |
5.01 M |
— |
— |
— |
— |
| Net Assets from Acquisitions |
4.51 M |
463,748.00 |
60,000.00 |
824,400.00 |
250,000.00 |
| Incline (Decline) in Inventories |
12.23 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-1.31 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
1.31 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
22.93 M |
-652,081.00 |
771,486.00 |
1.99 M |
404,056.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
36.27 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.03 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
18.93 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
1.44 M |
18.92 M |
4.16 M |
345,994.00 |
0.00 |
| Common Dividends (Cash) |
1.44 M |
18.92 M |
4.16 M |
345,994.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
2.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
2.00 M |
-187,877.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-2.47 M |
38.27 M |
-4.35 M |
-345,994.00 |
0.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |