| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
9.70 M |
3.65 M |
824,580.92 |
95,461.63 |
362.40 |
| Depreciation & Depletion |
9.38 M |
3.53 M |
813,145.86 |
95,461.63 |
362.40 |
| Amortization of Intangible Assets |
323,733.58 |
125,964.50 |
11,435.06 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
76.35 M |
7.35 M |
5.42 M |
255,582.93 |
0.00 |
| Funds from Operations |
38.30 M |
30.43 M |
19.14 M |
2.10 M |
-72,963.20 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-129.23 M |
-161.30 M |
-84.87 M |
-8.74 M |
-915,180.80 |
| Incline (Decline) in Receivables |
16.19 M |
-36.93 M |
-20.00 M |
-2.43 M |
-92,049.60 |
| Incline (Decline) in Inventories |
-139.34 M |
-47.39 M |
-37.16 M |
-8.84 M |
-544,928.80 |
| Incline (Decline) in Accounts Payable |
14.91 M |
10.56 M |
3.35 M |
2.03 M |
268,296.80 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-4.02 M |
5.23 M |
2.82 M |
268,539.31 |
24,884.80 |
| Incline (Decline) in Other Assets or Liabilties |
-16.97 M |
-92.77 M |
-33.89 M |
225,636.58 |
-571,384.00 |
| Net Cash Flow/Operating Activities |
-90.93 M |
-130.87 M |
-65.73 M |
-6.64 M |
-988,144.00 |
| Additions to Other Assets |
7.01 M |
0.00 |
1.63 M |
0.00 |
0.00 |
| Net Assets from Acquisitions |
38.66 M |
6.33 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
37,698.00 |
0.00 |
0.00 |
| Decrease in Investments |
43,341.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
-1.36 M |
0.00 |
139,859.58 |
0.00 |
0.00 |
| Other Uses - Investing |
-820,011.72 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
1.01 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
168.89 M |
71.62 M |
23.88 M |
4.58 M |
35,636.00 |
| Proceeds from Stock Options |
1.75 M |
882,411.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
70.78 M |
0.00 |
186.05 M |
3.58 M |
3.62 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
199.22 M |
0.00 |
1.88 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
19.33 M |
73.22 M |
46.33 M |
4.89 M |
0.00 |
| Reduction in Long Term Debt |
2.17 M |
0.00 |
0.00 |
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 |
9.47 M |
17.47 M |
15.68 M |
20.09 M |
0.00 |
| Other Uses - Financing |
-2.71 M |
17.47 M |
-2.56 M |
5.90 M |
-2.17 M |
| Net Cash Flow - Financing |
286.20 M |
91.57 M |
231.70 M |
14.37 M |
1.45 M |
| Effect of Exchange rate on Cash |
-2.04 M |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |