| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
513,060.00 |
403,041.00 |
175,194.00 |
58,407.00 |
5,085.00 |
| Depreciation & Depletion |
513,060.00 |
403,041.00 |
175,194.00 |
58,407.00 |
5,085.00 |
| 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 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.18 M |
4.81 M |
78,460.00 |
109,865.00 |
211,907.00 |
| Funds from Operations |
-34.18 M |
-23.36 M |
-17.44 M |
-11.05 M |
-3.23 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
515,833.00 |
-11,075.00 |
1.21 M |
768,829.00 |
126,536.00 |
| Incline (Decline) in Receivables |
19,039.00 |
59,209.00 |
-133,920.00 |
-9,570.00 |
-11,999.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-183,034.00 |
-378,420.00 |
361,912.00 |
159,311.00 |
134,714.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
669,927.00 |
665,813.00 |
908,113.00 |
712,713.00 |
39,872.00 |
| Incline (Decline) in Other Assets or Liabilties |
9,901.00 |
-357,677.00 |
72,595.00 |
-93,625.00 |
-36,051.00 |
| Net Cash Flow/Operating Activities |
-33.67 M |
-23.37 M |
-16.23 M |
-10.28 M |
-3.11 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 |
10.31 M |
6.94 M |
20.04 M |
0.00 |
0.00 |
| Decrease in Investments |
13.39 M |
15.99 M |
3.00 M |
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 |
-2.83 M |
-8.25 M |
17.67 M |
449,811.00 |
241,664.00 |
| Proceeds from Stock Options |
21,187.00 |
39,596.00 |
28,950.00 |
187,702.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
65,407.00 |
39.09 M |
40.83 M |
7.73 M |
7.51 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
15.00 M |
10.00 M |
2.62 M |
8.38 M |
494,950.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
11.67 M |
2.79 M |
1.28 M |
0.00 |
85,000.00 |
| 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 |
— |
| Other Uses - Financing |
-230,241.00 |
-355.00 |
-1.49 M |
-16,303.00 |
-94,776.00 |
| Net Cash Flow - Financing |
3.16 M |
46.32 M |
40.72 M |
16.11 M |
8.01 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |