| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.38 M |
4.68 M |
2.42 M |
1.20 M |
323,000.00 |
| Depreciation & Depletion |
6.38 M |
4.68 M |
2.42 M |
1.20 M |
323,000.00 |
| 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 |
17.43 M |
4.00 M |
2.35 M |
86,000.00 |
85,000.00 |
| Funds from Operations |
-68.98 M |
-44.86 M |
-31.18 M |
-20.35 M |
-13.41 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-13.63 M |
-5.51 M |
-639,000.00 |
26,000.00 |
357,000.00 |
| Incline (Decline) in Receivables |
-11.42 M |
-4.49 M |
-1.43 M |
-154,000.00 |
0.00 |
| Incline (Decline) in Inventories |
-8.88 M |
-4.60 M |
-2.53 M |
-864,000.00 |
— |
| Incline (Decline) in Accounts Payable |
4.82 M |
1.36 M |
4.72 M |
801,000.00 |
533,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.85 M |
2.21 M |
-1.41 M |
243,000.00 |
-176,000.00 |
| Net Cash Flow/Operating Activities |
-82.61 M |
-50.37 M |
-31.82 M |
-20.32 M |
-13.06 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
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 |
-550,000.00 |
550,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
550,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
10.05 M |
10.09 M |
12.59 M |
6.02 M |
2.71 M |
| Proceeds from Stock Options |
1.41 M |
124.54 M |
49.97 M |
15,000.00 |
35.45 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
— |
— |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
81.48 M |
0.00 |
30.00 M |
10.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
28.17 M |
2.73 M |
10.00 M |
11,000.00 |
11,000.00 |
| 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 |
9,000.00 |
10,000.00 |
11,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
9,000.00 |
10,000.00 |
11,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
54.73 M |
121.82 M |
69.98 M |
10.00 M |
35.44 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |