| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
57,164.00 |
31,022.00 |
35,389.00 |
25,528.00 |
11,371.00 |
| Depreciation & Depletion |
57,164.00 |
31,022.00 |
35,389.00 |
25,528.00 |
11,371.00 |
| 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 |
5.94 M |
1.41 M |
562,796.00 |
157,913.00 |
35,951.00 |
| Funds from Operations |
-29.08 M |
-13.64 M |
-8.07 M |
-7.73 M |
-2.97 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
6.77 M |
2.99 M |
971,481.00 |
345,140.00 |
500,551.00 |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
7.10 M |
3.01 M |
826,690.00 |
416,311.00 |
381,036.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
12,607.00 |
157,313.00 |
164,682.00 |
26,733.00 |
218,540.00 |
| Incline (Decline) in Other Assets or Liabilties |
-334,676.00 |
-175,743.00 |
-19,891.00 |
-97,904.00 |
-99,025.00 |
| Net Cash Flow/Operating Activities |
-22.31 M |
-10.65 M |
-7.10 M |
-7.39 M |
-2.47 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 |
15.85 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
2.61 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
3,677.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
63,489.00 |
0.00 |
0.00 |
0.00 |
13,461.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-2.38 M |
15.88 M |
35,127.00 |
17,564.00 |
75,996.00 |
| Proceeds from Stock Options |
0.00 |
267,746.00 |
5,080.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
111,717.00 |
57.23 M |
19.86 M |
999.00 |
11.78 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
400,000.00 |
0.00 |
| Long Term Borrowings |
7.28 M |
0.00 |
0.00 |
0.00 |
1.74 M |
| 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 |
7.39 M |
57.50 M |
19.86 M |
-399,001.00 |
13.52 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |