| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.72 M |
2.54 M |
864,999.80 |
— |
— |
| Depreciation & Depletion |
2.90 M |
1.78 M |
748,999.83 |
— |
— |
| Amortization of Intangible Assets |
822,999.73 |
760,999.89 |
115,999.97 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
1.15 M |
— |
— |
— |
— |
| Deferred Income Taxes |
1.15 M |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.72 M |
1.80 M |
1.05 M |
— |
— |
| Funds from Operations |
21.35 M |
13.87 M |
6.29 M |
— |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-5.95 M |
-6.39 M |
-3.87 M |
— |
— |
| Incline (Decline) in Receivables |
-9.58 M |
-7.91 M |
-4.74 M |
— |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
191,999.94 |
733,999.89 |
525,999.88 |
— |
— |
| Incline (Decline) in Income Taxes Payable |
1.47 M |
30,000.00 |
2,000.00 |
— |
— |
| Incline (Decline) in Other Accruals |
4.26 M |
1.81 M |
893,999.79 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.29 M |
-1.06 M |
-542,999.87 |
— |
— |
| Net Cash Flow/Operating Activities |
15.40 M |
7.48 M |
2.43 M |
— |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Assets from Acquisitions |
6.74 M |
3.85 M |
818,999.81 |
— |
— |
| Incline (Decline) in Inventories |
840,999.72 |
0.00 |
0.00 |
— |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
— |
— |
| Disposal of Fixed Assets |
15,000.00 |
2,000.00 |
91,999.98 |
— |
— |
| Other Uses - Investing |
-3.58 M |
1.74 M |
-634,999.85 |
— |
— |
| Other Sources - Investing |
5.04 M |
3.71 M |
634,999.85 |
— |
— |
| Net Cash Flow - Investing |
10.13 M |
9.27 M |
3.73 M |
— |
— |
| Proceeds from Stock Options |
301,999.90 |
55.83 M |
24.31 M |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
1.76 M |
0.00 |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
3.07 M |
520,999.92 |
6.59 M |
— |
— |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline or Decline in Short Term Borrowings |
145,999.95 |
665,999.90 |
-361,999.92 |
— |
— |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
— |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
— |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Sources - Financing |
0.00 |
0.00 |
9,000.00 |
— |
— |
| Other Uses - Financing |
-199,999.93 |
0.00 |
9,000.00 |
— |
— |
| Net Cash Flow - Financing |
-2.83 M |
57.74 M |
17.36 M |
— |
— |
| Effect of Exchange rate on Cash |
677,999.78 |
324,999.95 |
66,999.98 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |