| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.70 M |
3.92 M |
1.35 M |
586,172.00 |
230,124.00 |
| Depreciation & Depletion |
4.20 M |
2.49 M |
1.32 M |
550,227.00 |
216,422.00 |
| Amortization of Intangible Assets |
500,000.00 |
1.43 M |
32,286.00 |
35,945.00 |
13,702.00 |
| Deferred Income Taxes and Investment Tax credity |
150,000.00 |
204,000.00 |
218,394.00 |
199,985.00 |
— |
| Deferred Income Taxes |
150,000.00 |
204,000.00 |
218,394.00 |
199,985.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.73 M |
4.77 M |
3.77 M |
598,820.00 |
354,806.00 |
| Funds from Operations |
16.54 M |
12.33 M |
4.66 M |
-279,644.00 |
-814,697.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.05 M |
-5.47 M |
-678,927.00 |
-1.51 M |
1.02 M |
| Incline (Decline) in Receivables |
-5.21 M |
-3.75 M |
-4.65 M |
-2.46 M |
-842,558.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-498,000.00 |
350,000.00 |
93,635.00 |
-426,570.00 |
448,188.00 |
| Incline (Decline) in Income Taxes Payable |
1.33 M |
-608,000.00 |
607,945.00 |
— |
— |
| Incline (Decline) in Other Accruals |
1.33 M |
1.32 M |
3.87 M |
1.73 M |
1.55 M |
| Incline (Decline) in Other Assets or Liabilties |
1.00 M |
-2.78 M |
-602,504.00 |
-356,867.00 |
-135,575.00 |
| Net Cash Flow/Operating Activities |
14.50 M |
6.86 M |
3.98 M |
-1.79 M |
203,404.00 |
| Additions to Other Assets |
172,000.00 |
53,000.00 |
40,328.00 |
180,141.00 |
0.00 |
| Net Assets from Acquisitions |
6.45 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
10.14 M |
0.00 |
0.00 |
4.97 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
5.16 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
49,000.00 |
11,000.00 |
0.00 |
649.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
400,000.00 |
300,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
25.14 M |
5.09 M |
-1.21 M |
7.75 M |
360,068.00 |
| Proceeds from Stock Options |
0.00 |
1.24 M |
0.00 |
0.00 |
294.00 |
| Other Proceeds from Sale/Issues of Stock |
-64,000.00 |
69.68 M |
-1.82 M |
13.13 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
8.00 M |
10.01 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
41.00 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-200,000.00 |
-579,898.00 |
957,898.00 |
| Reduction in Long Term Debt |
0.00 |
41.02 M |
291,970.00 |
399,526.00 |
202,452.00 |
| Cash Dividends Paid Total |
0.00 |
39.91 M |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
39.91 M |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
4.40 M |
4.78 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
4.40 M |
4.78 M |
0.00 |
0.00 |
-190,062.00 |
| Net Cash Flow - Financing |
-3.67 M |
25.76 M |
-2.32 M |
12.15 M |
565,678.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |