| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
270,334.00 |
284,237.00 |
244,068.00 |
152,755.00 |
109,899.00 |
| Depreciation & Depletion |
270,334.00 |
284,237.00 |
244,068.00 |
152,755.00 |
109,899.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
2.90 M |
444,378.00 |
-1.85 M |
-783,212.00 |
261,630.00 |
| Funds from Operations |
-1.13 M |
11.55 M |
12.34 M |
10.36 M |
1.87 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
4.17 M |
2.76 M |
-3.52 M |
-4.90 M |
-881,504.00 |
| Incline (Decline) in Receivables |
4.97 M |
5.85 M |
-3.18 M |
-9.15 M |
-867,701.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-3.33 M |
-2.33 M |
1.24 M |
6.13 M |
1.15 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
2.52 M |
-767,479.00 |
-1.58 M |
-1.87 M |
-1.16 M |
| Net Cash Flow/Operating Activities |
3.04 M |
14.31 M |
8.82 M |
5.46 M |
986,120.00 |
| Additions to Other Assets |
0.00 |
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 |
2.72 M |
895,153.00 |
2.07 M |
8,420.00 |
0.00 |
| Decrease in Investments |
117,284.00 |
1.71 M |
784,277.00 |
0.00 |
315,740.00 |
| 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 |
4.39 M |
1.18 M |
746,787.00 |
-265,053.00 |
67,634.00 |
| Proceeds from Stock Options |
187,820.00 |
191,150.00 |
322,928.00 |
304,624.00 |
77,984.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
836,710.00 |
215,196.00 |
13,968.00 |
| 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 |
3.67 M |
3.22 M |
3.97 M |
0.00 |
0.00 |
| Common Dividends (Cash) |
3.67 M |
3.22 M |
3.97 M |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
178,504.00 |
1.21 M |
431,402.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
178,504.00 |
1.21 M |
431,402.00 |
0.00 |
| Net Cash Flow - Financing |
-3.49 M |
-2.85 M |
-3.27 M |
520,830.00 |
64,016.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |