| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
32,757.00 |
15,761.00 |
4,927.00 |
1,374.00 |
366.00 |
| Depreciation & Depletion |
32,757.00 |
15,761.00 |
4,927.00 |
1,374.00 |
366.00 |
| 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 |
717,568.00 |
556,343.00 |
1.22 M |
1.17 M |
294,833.00 |
| Funds from Operations |
-9.81 M |
-3.57 M |
-1.50 M |
-631,256.00 |
-244,621.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.55 M |
-857,545.00 |
325,256.00 |
175,896.00 |
14,101.00 |
| Incline (Decline) in Receivables |
51,556.00 |
22,078.00 |
-85,787.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
112,841.00 |
-228,206.00 |
380,319.00 |
37,019.00 |
14,436.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
1.00 M |
-185,721.00 |
95,265.00 |
153,169.00 |
-335.00 |
| Incline (Decline) in Other Assets or Liabilties |
386,719.00 |
-465,696.00 |
-64,541.00 |
-14,292.00 |
0.00 |
| Net Cash Flow/Operating Activities |
-8.26 M |
-4.42 M |
-1.18 M |
-455,360.00 |
-230,520.00 |
| 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 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
1,345.00 |
65,872.00 |
21,053.00 |
3,940.00 |
1,831.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
4.09 M |
0.00 |
20.86 M |
1.05 M |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-3,410.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
4.08 M |
0.00 |
20.86 M |
1.05 M |
0.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |