| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.29 M |
306,490.95 |
41,490.99 |
— |
— |
| Depreciation & Depletion |
1.61 M |
306,490.95 |
41,490.99 |
— |
— |
| Amortization of Intangible Assets |
1.67 M |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.54 M |
1.47 M |
620,738.86 |
— |
— |
| Funds from Operations |
52.38 M |
10.84 M |
-3.41 M |
— |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-28.05 M |
-16.84 M |
-4.42 M |
— |
— |
| Incline (Decline) in Receivables |
-24.94 M |
-13.82 M |
-2.28 M |
— |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-3.29 M |
531,572.92 |
471,520.89 |
— |
— |
| Incline (Decline) in Income Taxes Payable |
39,208.99 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
4.06 M |
3.03 M |
376,815.91 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-3.92 M |
-6.58 M |
-2.99 M |
— |
— |
| Net Cash Flow/Operating Activities |
24.33 M |
-6.00 M |
-7.83 M |
— |
— |
| Additions to Other Assets |
0.00 |
0.00 |
— |
— |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Inventories |
111,395.96 |
3.85 M |
4.25 M |
— |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
— |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Uses - Investing |
16.69 M |
0.00 |
-1.26 M |
— |
— |
| Other Sources - Investing |
0.00 |
0.00 |
1.26 M |
— |
— |
| Net Cash Flow - Investing |
21.76 M |
8.19 M |
3.40 M |
— |
— |
| Proceeds from Stock Options |
10.91 M |
642,434.90 |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
13.71 M |
137.49 M |
13.64 M |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
— |
— |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| 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 |
685,438.90 |
0.00 |
— |
— |
| Other Uses - Financing |
0.00 |
685,438.90 |
0.00 |
— |
— |
| Net Cash Flow - Financing |
24.62 M |
138.82 M |
13.64 M |
— |
— |
| Effect of Exchange rate on Cash |
4.93 M |
1.30 M |
205,242.95 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |