| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
624,980.00 |
272,229.00 |
227,704.00 |
217,095.00 |
103,851.00 |
| Depreciation & Depletion |
624,980.00 |
272,229.00 |
227,704.00 |
217,095.00 |
103,851.00 |
| Amortization of Intangible Assets |
335,049.00 |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
7.58 M |
7.17 M |
16.08 M |
275,000.00 |
340,910.00 |
| Deferred Income Taxes |
7.58 M |
7.17 M |
16.08 M |
275,000.00 |
340,910.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
13.91 M |
5.98 M |
1.96 M |
341,415.00 |
3.21 M |
| Funds from Operations |
-12.51 M |
-15.64 M |
-14.56 M |
-14.53 M |
-13.08 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.90 M |
-6.72 M |
23.92 M |
35,235.00 |
729,787.00 |
| Incline (Decline) in Receivables |
22,508.00 |
4,713.00 |
66,930.00 |
-172,860.00 |
16,608.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-1.18 M |
757,086.00 |
139,530.00 |
-845,477.00 |
922,969.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-56,146.00 |
978,388.00 |
1.08 M |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
-5.69 M |
-8.46 M |
22.63 M |
1.05 M |
-209,790.00 |
| Net Cash Flow/Operating Activities |
-19.41 M |
-22.35 M |
9.36 M |
-14.50 M |
-12.35 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 |
9.78 M |
0.00 |
0.00 |
961,765.00 |
| Decrease in Investments |
10.00 M |
0.00 |
0.00 |
1.01 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
16.03 M |
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 |
7.02 M |
11.05 M |
41,133.00 |
-964,251.00 |
1.73 M |
| Proceeds from Stock Options |
0.00 |
18.79 M |
359,191.00 |
256,213.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
976,808.00 |
34.25 M |
12.40 M |
19.59 M |
4.43 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 |
482,271.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
482,271.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
976,808.00 |
53.52 M |
12.76 M |
19.85 M |
4.43 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |