| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
219,878.00 |
285,515.00 |
496,211.00 |
885,733.00 |
879,339.00 |
| Depreciation & Depletion |
219,878.00 |
285,515.00 |
496,211.00 |
885,733.00 |
879,339.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
251,504.00 |
281,894.00 |
292,384.00 |
279,414.00 |
258,483.00 |
| Deferred Income Taxes |
251,504.00 |
281,894.00 |
292,384.00 |
279,414.00 |
258,483.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.85 M |
1.38 M |
942,162.00 |
366,608.00 |
-129,535.00 |
| Funds from Operations |
-33.51 M |
-44.47 M |
-10.46 M |
-6.19 M |
-9.16 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
244,961.00 |
3.29 M |
1.96 M |
790,001.00 |
-14,948.00 |
| Incline (Decline) in Receivables |
-116,115.00 |
68,318.00 |
466,626.00 |
-525,775.00 |
11,689.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
213,314.00 |
2.54 M |
2.94 M |
0.00 |
0.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
147,762.00 |
685,169.00 |
-1.45 M |
1.32 M |
-26,637.00 |
| Net Cash Flow/Operating Activities |
-33.27 M |
-41.18 M |
-8.51 M |
-5.40 M |
-9.18 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 |
31.31 M |
86.99 M |
10.48 M |
9.98 M |
0.00 |
| Decrease in Investments |
63.25 M |
46.61 M |
5.19 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 |
-31.73 M |
40.63 M |
5.33 M |
10.02 M |
197,666.00 |
| Proceeds from Stock Options |
0.00 |
1.37 M |
51,998.00 |
7,427.00 |
127,560.00 |
| Other Proceeds from Sale/Issues of Stock |
15.10 M |
77.49 M |
156,386.00 |
33.42 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
200,000.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
101,520.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
9,369.00 |
47,815.00 |
| 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 |
15.10 M |
78.86 M |
8,384.00 |
33.42 M |
181,265.00 |
| Effect of Exchange rate on Cash |
19,314.00 |
24,718.00 |
10,127.00 |
-6,443.00 |
10,582.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |