| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.91 M |
4.46 M |
4.21 M |
3.27 M |
2.24 M |
| Depreciation & Depletion |
1.08 M |
2.13 M |
2.74 M |
2.49 M |
2.06 M |
| Amortization of Intangible Assets |
1.83 M |
2.33 M |
1.47 M |
783,236.08 |
182,902.00 |
| 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 |
11.85 M |
54,714.96 |
7.37 M |
403,238.88 |
-1.66 M |
| Funds from Operations |
1.62 M |
-5.78 M |
-20.42 M |
-12.21 M |
21.75 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-11.81 M |
1.00 M |
-3.36 M |
-3.82 M |
156,054.00 |
| Incline (Decline) in Receivables |
2.69 M |
-1.88 M |
-1.12 M |
232,177.44 |
-4.40 M |
| Incline (Decline) in Inventories |
34,399.00 |
-33,572.69 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-996,455.69 |
1.24 M |
-620,454.45 |
-3.44 M |
1.08 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
4,645.52 |
781,893.00 |
-201,040.35 |
109,888.24 |
733,286.00 |
| Incline (Decline) in Other Assets or Liabilties |
-13.51 M |
856,253.16 |
-1.42 M |
-730,914.80 |
2.71 M |
| Net Cash Flow/Operating Activities |
-10.19 M |
-4.78 M |
-23.78 M |
17.92 M |
29.31 M |
| Additions to Other Assets |
3.39 M |
796,240.80 |
2.35 M |
8.88 M |
614,148.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
20.58 M |
33.81 M |
33.09 M |
5.16 M |
1.76 M |
| Decrease in Investments |
8.47 M |
19.06 M |
22.43 M |
1.17 M |
5.23 M |
| Disposal of Fixed Assets |
37,294.05 |
8.09 M |
1,550.85 |
11,506.88 |
0.00 |
| Other Uses - Investing |
-10.16 M |
4.07 M |
2.86 M |
6.65 M |
2.39 M |
| Other Sources - Investing |
11.26 M |
6.85 M |
1.67 M |
1.48 M |
130,884.00 |
| Net Cash Flow - Investing |
5.86 M |
12.09 M |
18.45 M |
23.35 M |
8.58 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
15.30 M |
2,259.60 |
0.00 |
116.90 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
6.09 M |
10.20 M |
1.73 M |
5.44 M |
0.00 |
| 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 |
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 |
108,000.00 |
0.00 |
0.00 |
1.63 M |
| Other Uses - Financing |
-941,994.20 |
60,852.60 |
0.00 |
-734,551.84 |
1.63 M |
| Net Cash Flow - Financing |
-7.04 M |
5.16 M |
-1.73 M |
-6.17 M |
118.52 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |