| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.28 M |
881,000.00 |
594,705.00 |
321,650.00 |
107,477.00 |
| Depreciation & Depletion |
1.28 M |
870,000.00 |
577,955.00 |
310,241.00 |
93,761.00 |
| Amortization of Intangible Assets |
11,000.00 |
16,750.00 |
11,409.00 |
13,716.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.62 M |
1.85 M |
520,195.00 |
292,880.00 |
51,200.00 |
| Funds from Operations |
-68.04 M |
-37.33 M |
-24.69 M |
-15.63 M |
-8.67 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
8.56 M |
4.13 M |
409,204.00 |
1.82 M |
1.18 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
341,000.00 |
-501,000.00 |
682,401.00 |
340,463.00 |
739,485.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
7.82 M |
5.26 M |
143,007.00 |
1.68 M |
504,171.00 |
| Incline (Decline) in Other Assets or Liabilties |
401,000.00 |
-628,000.00 |
-416,204.00 |
-197,653.00 |
-64,397.00 |
| Net Cash Flow/Operating Activities |
-59.47 M |
-33.20 M |
-24.28 M |
-13.81 M |
-7.49 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
412,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
55.64 M |
86.67 M |
27.18 M |
0.00 |
200,370.00 |
| Decrease in Investments |
89.29 M |
48.52 M |
20.85 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-11,000.00 |
121,000.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
11,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-31.55 M |
40.44 M |
7.79 M |
1.29 M |
1.70 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
713,000.00 |
112.42 M |
25.10 M |
0.00 |
27.15 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
20.00 M |
0.00 |
11.01 M |
0.00 |
4.30 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
9.98 M |
750,000.00 |
104,622.00 |
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 |
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 |
10.74 M |
111.67 M |
36.00 M |
0.00 |
31.45 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |