| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
218,796.00 |
206,755.00 |
131,114.00 |
86,565.00 |
68,334.00 |
| Depreciation & Depletion |
218,796.00 |
206,755.00 |
131,114.00 |
86,565.00 |
68,334.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
858,974.00 |
773,585.00 |
-640,113.00 |
727,359.00 |
24.47 M |
| Funds from Operations |
-21.73 M |
-31.34 M |
-21.05 M |
-5.63 M |
-2.65 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.34 M |
4.84 M |
-1.13 M |
-10.64 M |
335,106.00 |
| Incline (Decline) in Receivables |
-63,444.00 |
0.00 |
6,160.00 |
18,708.00 |
-24,868.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
533,333.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-1.46 M |
1.67 M |
745,823.00 |
9,693.00 |
45,309.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-1.76 M |
1.47 M |
648,922.00 |
255,339.00 |
305,036.00 |
| Incline (Decline) in Other Assets or Liabilties |
956,899.00 |
1.69 M |
-2.53 M |
-11.46 M |
9,629.00 |
| Net Cash Flow/Operating Activities |
-24.06 M |
-26.51 M |
-22.18 M |
-16.27 M |
-2.31 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
4.33 M |
27.22 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
14.81 M |
16.75 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
939,052.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
362,353.00 |
58,436.00 |
-11.13 M |
10.56 M |
90,777.00 |
| Proceeds from Stock Options |
4,082.00 |
4,588.00 |
9,245.00 |
514,879.00 |
6,563.00 |
| Other Proceeds from Sale/Issues of Stock |
1.66 M |
17.85 M |
33.37 M |
29.28 M |
2.30 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
6.00 M |
0.00 |
3.92 M |
1.61 M |
235,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
7,259.00 |
19,436.00 |
3.93 M |
12,069.00 |
2,090.00 |
| 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 |
-35,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
7.63 M |
17.84 M |
33.36 M |
31.39 M |
2.54 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |