| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.82 M |
2.86 M |
2.39 M |
1.52 M |
847,419.00 |
| Depreciation & Depletion |
2.79 M |
2.83 M |
1.62 M |
856,000.00 |
403,161.00 |
| Amortization of Intangible Assets |
30,000.00 |
30,000.00 |
769,000.00 |
662,000.00 |
444,258.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
7.79 M |
8.50 M |
4.29 M |
| Deferred Income Taxes |
0.00 |
0.00 |
7.79 M |
8.50 M |
4.29 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.75 M |
3.34 M |
2.67 M |
1.50 M |
229,675.00 |
| Funds from Operations |
-6.78 M |
-8.68 M |
1.97 M |
5.98 M |
4.26 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-4.84 M |
3.01 M |
63,000.00 |
2.58 M |
332,481.00 |
| Incline (Decline) in Receivables |
-452,000.00 |
612,000.00 |
-135,000.00 |
-564,000.00 |
-582,152.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
74,000.00 |
-89,000.00 |
553,000.00 |
153,000.00 |
501,971.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-3.79 M |
2.70 M |
-712,000.00 |
4.22 M |
1.88 M |
| Incline (Decline) in Other Assets or Liabilties |
-673,000.00 |
-219,000.00 |
357,000.00 |
-1.22 M |
-1.47 M |
| Net Cash Flow/Operating Activities |
-11.62 M |
-5.67 M |
2.03 M |
8.57 M |
4.59 M |
| Additions to Other Assets |
0.00 |
150,000.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
12.86 M |
48.83 M |
58.55 M |
37.55 M |
72.15 M |
| Decrease in Investments |
54.45 M |
57.19 M |
60.79 M |
26.46 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
40,000.00 |
0.00 |
0.00 |
-100,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
100,000.00 |
0.00 |
251,600.00 |
| Net Cash Flow - Investing |
-39.57 M |
-4.31 M |
1.89 M |
13.80 M |
73.56 M |
| Proceeds from Stock Options |
226,000.00 |
653,000.00 |
0.00 |
582,000.00 |
8.73 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
1.56 M |
0.00 |
61.40 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
17.50 M |
50,000.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-17.27 M |
603,000.00 |
1.56 M |
582,000.00 |
70.14 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |