| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.82 M |
5.51 M |
3.86 M |
1.19 M |
1.28 M |
| Depreciation & Depletion |
3.17 M |
4.00 M |
2.98 M |
951,692.00 |
1.12 M |
| Amortization of Intangible Assets |
1.65 M |
1.50 M |
876,644.00 |
236,160.00 |
157,760.00 |
| Deferred Income Taxes and Investment Tax credity |
16.20 M |
15.15 M |
13.48 M |
11.08 M |
9.60 M |
| Deferred Income Taxes |
16.20 M |
15.15 M |
13.48 M |
11.08 M |
9.60 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-2.37 M |
-175,653.00 |
872,802.00 |
30,119.00 |
1,587.00 |
| Funds from Operations |
4.53 M |
8.01 M |
6.89 M |
3.99 M |
3.78 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.17 M |
617,381.00 |
1.93 M |
73,061.00 |
889,475.00 |
| Incline (Decline) in Receivables |
221,818.00 |
-425,959.00 |
-1.44 M |
-367,821.00 |
-546,762.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-789,425.00 |
-67,268.00 |
745,581.00 |
171,652.00 |
-148,751.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-1.29 M |
555,123.00 |
44,828.00 |
-1.27 M |
403,404.00 |
| Incline (Decline) in Other Assets or Liabilties |
-311,827.00 |
555,485.00 |
2.58 M |
1.54 M |
1.18 M |
| Net Cash Flow/Operating Activities |
2.36 M |
8.62 M |
8.82 M |
4.06 M |
4.67 M |
| Additions to Other Assets |
8,944.00 |
23,999.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
500,000.00 |
10.43 M |
14.12 M |
0.00 |
2.02 M |
| Incline (Decline) in Inventories |
0.00 |
1.77 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
3.24 M |
1.77 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
66,039.00 |
0.00 |
0.00 |
0.00 |
1.00 M |
| Other Uses - Investing |
-3.46 M |
-643,370.00 |
1.03 M |
-742,602.00 |
1.34 M |
| Other Sources - Investing |
3.46 M |
1.02 M |
0.00 |
788,636.00 |
0.00 |
| Net Cash Flow - Investing |
-4.15 M |
13.22 M |
17.99 M |
2.51 M |
4.39 M |
| Proceeds from Stock Options |
9,450.00 |
258,296.00 |
206,608.00 |
300,870.00 |
726,050.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
1.57 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
272,444.00 |
2.45 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
9.42 M |
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 |
8.91 M |
797,601.00 |
2.12 M |
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 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-9.18 M |
6.43 M |
-1.92 M |
1.88 M |
726,050.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |