| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.63 M |
1.37 M |
821,195.00 |
864,567.00 |
969,449.00 |
| Depreciation & Depletion |
1.63 M |
1.37 M |
802,177.00 |
854,269.00 |
966,470.00 |
| Amortization of Intangible Assets |
19,018.00 |
10,298.00 |
2,979.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
20.94 M |
49.69 M |
36.60 M |
29.43 M |
300,000.00 |
| Deferred Income Taxes |
20.94 M |
49.69 M |
36.60 M |
29.43 M |
300,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.86 M |
5.69 M |
3.33 M |
180,044.00 |
520,766.00 |
| Funds from Operations |
-17.25 M |
-21.99 M |
-39.47 M |
-25.05 M |
-19.61 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.63 M |
-3.00 M |
24.26 M |
1.71 M |
1.46 M |
| Incline (Decline) in Receivables |
27.15 M |
-34.57 M |
25.44 M |
-30.00 M |
0.00 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-8.96 M |
15.42 M |
-2.93 M |
6.84 M |
1.33 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
453,191.00 |
831,079.00 |
155,854.00 |
92,000.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
-21.82 M |
16.14 M |
1.29 M |
24.03 M |
-23,377.00 |
| Net Cash Flow/Operating Activities |
-20.87 M |
-25.00 M |
-15.21 M |
-23.35 M |
-18.15 M |
| Additions to Other Assets |
0.00 |
0.00 |
136,372.00 |
50,784.00 |
80,443.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
124.46 M |
62.91 M |
42.87 M |
29.70 M |
18.88 M |
| Decrease in Investments |
137.07 M |
51.22 M |
31.92 M |
18.73 M |
16.40 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
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 |
-11.39 M |
15.03 M |
12.49 M |
11.51 M |
2.84 M |
| Proceeds from Stock Options |
399,099.00 |
1.38 M |
2.77 M |
2.48 M |
1.20 M |
| Other Proceeds from Sale/Issues of Stock |
267,540.00 |
65.39 M |
191,330.00 |
52.70 M |
20.28 M |
| 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 |
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 |
666,639.00 |
66.77 M |
2.96 M |
55.18 M |
21.48 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |