| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.04 M |
2.91 M |
2.70 M |
1.07 M |
486,805.00 |
| Depreciation & Depletion |
3.04 M |
2.91 M |
2.70 M |
1.07 M |
486,805.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
5.67 M |
0.00 |
377,463.00 |
240,099.00 |
125,241.00 |
| Deferred Income Taxes |
5.67 M |
0.00 |
377,463.00 |
240,099.00 |
125,241.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.58 M |
6.05 M |
5.48 M |
1.77 M |
478,594.00 |
| Funds from Operations |
-43.56 M |
-36.92 M |
-38.42 M |
-27.93 M |
-12.98 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
6.11 M |
3.71 M |
-5.31 M |
5.38 M |
552,444.00 |
| Incline (Decline) in Receivables |
-903,000.00 |
-95,000.00 |
-120,477.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
-1.31 M |
274,000.00 |
-1.41 M |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-291,000.00 |
1.77 M |
-3.47 M |
4.94 M |
475,380.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-422,000.00 |
979,000.00 |
668,216.00 |
560,886.00 |
108,951.00 |
| Incline (Decline) in Other Assets or Liabilties |
9.04 M |
780,000.00 |
-977,538.00 |
-129,978.00 |
-31,887.00 |
| Net Cash Flow/Operating Activities |
-37.45 M |
-33.21 M |
-43.73 M |
-22.55 M |
-12.43 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 |
36.99 M |
76.94 M |
61.73 M |
31.57 M |
0.00 |
| Decrease in Investments |
63.80 M |
71.94 M |
38.53 M |
18.08 M |
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 |
-20,063.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
20,063.00 |
| Net Cash Flow - Investing |
-24.32 M |
8.44 M |
26.56 M |
18.17 M |
1.74 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.76 M |
897,000.00 |
48.19 M |
50.74 M |
21.38 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
60.00 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
950,000.00 |
-620,000.00 |
3.03 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
13.68 M |
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 |
— |
| 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 |
2.71 M |
46.60 M |
51.21 M |
50.74 M |
21.38 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |