| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
902,593.00 |
721,887.00 |
307,030.00 |
139,276.00 |
106,206.00 |
| Depreciation & Depletion |
902,593.00 |
721,887.00 |
307,030.00 |
139,276.00 |
106,206.00 |
| 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 |
22,568.00 |
67,707.00 |
112,847.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
22,568.00 |
67,707.00 |
112,847.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
26.99 M |
6.31 M |
2.74 M |
2.82 M |
313,263.00 |
| Funds from Operations |
-53.36 M |
-52.79 M |
-24.22 M |
-15.34 M |
-7.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.02 M |
7.92 M |
2.13 M |
1.14 M |
1.73 M |
| Incline (Decline) in Receivables |
199,568.00 |
-196,404.00 |
202,669.00 |
-244,128.00 |
-37,087.00 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-2.76 M |
1.80 M |
-805,285.00 |
602,186.00 |
850,644.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-852,636.00 |
5.32 M |
3.83 M |
836,628.00 |
951,180.00 |
| Incline (Decline) in Other Assets or Liabilties |
401,561.00 |
1.00 M |
-1.10 M |
-58,827.00 |
-36,138.00 |
| Net Cash Flow/Operating Activities |
-56.38 M |
-44.87 M |
-22.09 M |
-14.21 M |
-6.17 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 |
47.59 M |
140.81 M |
0.00 |
14.57 M |
0.00 |
| Decrease in Investments |
68.90 M |
39.98 M |
12.57 M |
2.00 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
337,441.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
500,000.00 |
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 |
-19.70 M |
105.40 M |
-11.86 M |
12.80 M |
202,542.00 |
| Proceeds from Stock Options |
65,207.00 |
64.42 M |
128,120.00 |
77,147.00 |
375,918.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
-387,148.00 |
26.71 M |
4.56 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
— |
— |
— |
— |
— |
| Long Term Borrowings |
0.00 |
142.68 M |
15.49 M |
5.37 M |
700,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
3.63 M |
1.89 M |
185,141.00 |
125,493.00 |
| 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 |
— |
— |
— |
— |
| 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 |
65,207.00 |
203.47 M |
13.34 M |
31.97 M |
5.51 M |
| Effect of Exchange rate on Cash |
-8,078.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |