| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.43 M |
2.04 M |
413,105.00 |
182,618.00 |
42,697.00 |
| Depreciation & Depletion |
3.43 M |
2.04 M |
413,105.00 |
182,618.00 |
41,683.00 |
| Amortization of Intangible Assets |
1,014.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
4.54 M |
1.14 M |
491,863.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
4.54 M |
1.14 M |
491,863.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.72 M |
5.48 M |
6.34 M |
2.59 M |
408,044.00 |
| Funds from Operations |
59.39 M |
32.73 M |
30.12 M |
20.57 M |
4.53 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-10.33 M |
-22.92 M |
3.52 M |
-8.24 M |
-3.18 M |
| Incline (Decline) in Receivables |
-6.90 M |
-11.58 M |
-1.80 M |
-8.81 M |
-5.80 M |
| Incline (Decline) in Inventories |
-4.38 M |
-11.48 M |
653,442.00 |
-6.73 M |
-2.67 M |
| Incline (Decline) in Accounts Payable |
-825,000.00 |
-29,000.00 |
2.45 M |
3.93 M |
2.21 M |
| Incline (Decline) in Income Taxes Payable |
-2.17 M |
-1.09 M |
1.22 M |
3.47 M |
2.63 M |
| Incline (Decline) in Other Accruals |
2.83 M |
2.15 M |
1.20 M |
85,270.00 |
518,272.00 |
| Incline (Decline) in Other Assets or Liabilties |
1.11 M |
-888,000.00 |
-204,183.00 |
-179,231.00 |
-66,636.00 |
| Net Cash Flow/Operating Activities |
49.06 M |
33.64 M |
12.33 M |
1.35 M |
-868,626.00 |
| Additions to Other Assets |
81,000.00 |
228,000.00 |
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 |
17.50 M |
57.16 M |
5.96 M |
0.00 |
| Decrease in Investments |
5.55 M |
2.10 M |
63.14 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 |
-31,612.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
31,612.00 |
| Net Cash Flow - Investing |
12.72 M |
-1.56 M |
6.71 M |
467,728.00 |
-634,058.00 |
| Proceeds from Stock Options |
25,000.00 |
198,000.00 |
243,524.00 |
869,878.00 |
1.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
1.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
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 |
229,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-7.88 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-7.86 M |
243,524.00 |
869,878.00 |
2.00 M |
299,000.00 |
| Effect of Exchange rate on Cash |
71,000.00 |
0.00 |
0.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |