| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
392,736.00 |
361,045.00 |
312,251.00 |
401,106.00 |
530,386.00 |
| Depreciation & Depletion |
392,736.00 |
361,045.00 |
312,251.00 |
401,106.00 |
530,386.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
8.59 M |
6.65 M |
3.59 M |
478,039.00 |
131,779.00 |
| Funds from Operations |
-42.75 M |
-32.36 M |
-26.31 M |
-19.26 M |
-21.18 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-103,667.00 |
1.53 M |
1.17 M |
1.52 M |
75,548.00 |
| Incline (Decline) in Receivables |
-167,851.00 |
-231,201.00 |
179,326.00 |
-190,882.00 |
201,354.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-911,323.00 |
791,716.00 |
34,921.00 |
-105,259.00 |
71,088.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
1.91 M |
1.26 M |
3.01 M |
1.58 M |
-523,064.00 |
| Incline (Decline) in Other Assets or Liabilties |
-929,867.00 |
-283,823.00 |
-2.05 M |
233,786.00 |
326,170.00 |
| Net Cash Flow/Operating Activities |
-42.85 M |
-30.82 M |
-25.15 M |
-17.73 M |
-21.10 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 |
93.94 M |
89.01 M |
33.85 M |
69.93 M |
39.71 M |
| Decrease in Investments |
81.88 M |
70.13 M |
62.00 M |
41.80 M |
57.17 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
54,298.00 |
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 |
13.21 M |
19.26 M |
-27.92 M |
28.24 M |
-17.41 M |
| Proceeds from Stock Options |
5.41 M |
5.49 M |
2.88 M |
246,344.00 |
166,069.00 |
| Other Proceeds from Sale/Issues of Stock |
65.19 M |
50.26 M |
0.00 |
48.84 M |
-8,279.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
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 |
183,333.00 |
183,333.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
183,333.00 |
183,333.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
70.59 M |
55.93 M |
3.07 M |
49.09 M |
157,790.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |