| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
951,906.00 |
806,034.00 |
592,061.00 |
383,986.00 |
282,558.00 |
| Depreciation & Depletion |
948,809.00 |
799,122.00 |
585,149.00 |
377,074.00 |
275,646.00 |
| Amortization of Intangible Assets |
3,097.00 |
6,912.00 |
6,912.00 |
6,912.00 |
6,912.00 |
| 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 |
5.91 M |
5.86 M |
-991,418.00 |
-2.36 M |
-6.70 M |
| Funds from Operations |
17.06 M |
15.94 M |
10.00 M |
5.78 M |
2.29 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.18 M |
-2.86 M |
-2.70 M |
-2.09 M |
-55,803.00 |
| Incline (Decline) in Receivables |
158,918.00 |
-2.95 M |
-1.21 M |
-1.51 M |
-3,929.00 |
| Incline (Decline) in Inventories |
-1.61 M |
-658,895.00 |
-1.94 M |
-859,312.00 |
-158,611.00 |
| Incline (Decline) in Accounts Payable |
153,055.00 |
72,276.00 |
332,931.00 |
183,699.00 |
-112,135.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
194,000.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
147,191.00 |
541,711.00 |
-5,825.00 |
462,485.00 |
353,562.00 |
| Incline (Decline) in Other Assets or Liabilties |
-36,575.00 |
-66,063.00 |
128,481.00 |
-365,410.00 |
-134,690.00 |
| Net Cash Flow/Operating Activities |
15.87 M |
13.08 M |
7.30 M |
3.69 M |
2.23 M |
| Additions to Other Assets |
1.93 M |
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 |
35.02 M |
63.80 M |
47.84 M |
0.00 |
0.00 |
| Decrease in Investments |
54.82 M |
54.00 M |
5.00 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
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 |
-17.22 M |
10.13 M |
43.39 M |
134,637.00 |
84,003.00 |
| Proceeds from Stock Options |
1.34 M |
1.48 M |
439,913.00 |
2.53 M |
2.68 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
51.23 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
31.45 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
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 |
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 |
1.01 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.01 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-29.10 M |
1.48 M |
51.67 M |
2.53 M |
2.68 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |