| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.93 M |
1.90 M |
1.24 M |
854,556.00 |
481,926.00 |
| Depreciation & Depletion |
2.83 M |
1.70 M |
1.19 M |
825,081.00 |
465,573.00 |
| Amortization of Intangible Assets |
1.11 M |
207,005.00 |
48,444.00 |
29,475.00 |
16,353.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.79 M |
22.09 M |
3.48 M |
317,201.00 |
214,839.00 |
| Funds from Operations |
-30.32 M |
-29.12 M |
-18.81 M |
-14.76 M |
-10.21 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.65 M |
684,807.00 |
73,619.00 |
-237,973.00 |
215,722.00 |
| Incline (Decline) in Receivables |
-285,109.00 |
-55,983.00 |
202,805.00 |
-93,161.00 |
-122,468.00 |
| Incline (Decline) in Inventories |
-1.08 M |
-1.02 M |
-761,084.00 |
-23,067.00 |
-18,438.00 |
| Incline (Decline) in Accounts Payable |
-208,760.00 |
857,614.00 |
157,868.00 |
185,929.00 |
-189,694.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-195,047.00 |
1.10 M |
564,563.00 |
-250,290.00 |
846,645.00 |
| Incline (Decline) in Other Assets or Liabilties |
113,504.00 |
-196,714.00 |
-90,533.00 |
-57,384.00 |
-300,323.00 |
| Net Cash Flow/Operating Activities |
-31.97 M |
-28.44 M |
-18.74 M |
-15.00 M |
-9.99 M |
| Additions to Other Assets |
400,732.00 |
1.28 M |
1.75 M |
618,491.00 |
393,484.00 |
| 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 |
53,894.00 |
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 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.73 M |
4.44 M |
3.88 M |
2.84 M |
2.05 M |
| Proceeds from Stock Options |
0.00 |
1.41 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
166,398.00 |
102.84 M |
46.80 M |
10.15 M |
17.20 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
12.50 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
1.32 M |
5.02 M |
0.00 |
| Reduction in Long Term Debt |
3.63 M |
199,449.00 |
26,439.00 |
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 |
1.53 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-779,605.00 |
1.53 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-4.25 M |
118.08 M |
48.09 M |
15.17 M |
17.20 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |