| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.02 M |
530,000.00 |
391,000.00 |
558,000.00 |
203,000.00 |
| Depreciation & Depletion |
1.45 M |
530,000.00 |
391,000.00 |
557,000.00 |
200,567.00 |
| Amortization of Intangible Assets |
568,000.00 |
0.00 |
0.00 |
1,000.00 |
2,000.00 |
| 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 |
13.27 M |
28.26 M |
20.05 M |
-53.68 M |
22.26 M |
| Funds from Operations |
-27.66 M |
-22.92 M |
-20.87 M |
-25.06 M |
-13.34 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
3.54 M |
-3.77 M |
3.74 M |
722,000.00 |
-485,202.00 |
| Incline (Decline) in Receivables |
-1.22 M |
50,000.00 |
26,739.00 |
-26,739.00 |
-12,509.00 |
| Incline (Decline) in Inventories |
-1.05 M |
0.00 |
0.00 |
-482,021.00 |
— |
| Incline (Decline) in Accounts Payable |
5.40 M |
-362,578.00 |
-288,146.00 |
562,467.00 |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
76,206.00 |
355,139.00 |
493,200.00 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
407,000.00 |
-3.82 M |
-225,569.00 |
2.24 M |
262,917.00 |
| Net Cash Flow/Operating Activities |
-24.12 M |
-26.69 M |
-17.13 M |
-24.33 M |
-13.95 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
600,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
150,000.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
5.04 M |
74,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
1.12 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 |
10.80 M |
495,000.00 |
1.27 M |
813,000.00 |
1.20 M |
| Proceeds from Stock Options |
30.98 M |
5.21 M |
5.52 M |
0.00 |
1.07 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
42.13 M |
0.00 |
250,000.00 |
15.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
8.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.80 M |
5.18 M |
10.88 M |
13.13 M |
18.53 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
-721,000.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
670,000.00 |
66,000.00 |
25,000.00 |
23,000.00 |
5.56 M |
| 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 |
24.11 M |
51.72 M |
16.38 M |
13.36 M |
29.04 M |
| Effect of Exchange rate on Cash |
187,000.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |