| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
447,000.00 |
138,000.00 |
44,633.00 |
9,282.00 |
3,708.00 |
| Depreciation & Depletion |
447,000.00 |
138,000.00 |
44,633.00 |
9,282.00 |
3,708.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
1.06 M |
1.15 M |
1.24 M |
1.32 M |
— |
| Deferred Income Taxes |
1.06 M |
1.15 M |
1.24 M |
1.32 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.78 M |
2.15 M |
2.34 M |
1.15 M |
46,699.00 |
| Funds from Operations |
-87.01 M |
-55.48 M |
-25.12 M |
-10.93 M |
-7.64 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
12.31 M |
1.09 M |
3.31 M |
2.21 M |
119,311.00 |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
10.36 M |
3.55 M |
3.49 M |
1.05 M |
141,734.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
535,000.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.42 M |
-2.46 M |
-179,087.00 |
1.16 M |
-22,423.00 |
| Net Cash Flow/Operating Activities |
-74.70 M |
-54.39 M |
-21.81 M |
-8.72 M |
-7.52 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 |
125.05 M |
134.81 M |
21.45 M |
34.69 M |
0.00 |
| Decrease in Investments |
142.34 M |
96.00 M |
25.35 M |
15.70 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
250,000.00 |
970,000.00 |
125,000.00 |
0.00 |
30,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-15.39 M |
40.32 M |
-3.35 M |
19.14 M |
30,000.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
75.10 M |
87.97 M |
29.95 M |
34.92 M |
9.19 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
5.80 M |
18.00 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
15,000.00 |
| Reduction in Long Term Debt |
5.22 M |
2.19 M |
0.00 |
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 |
107,000.00 |
623,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
107,000.00 |
473,000.00 |
-805,317.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
75.79 M |
104.25 M |
29.14 M |
34.92 M |
9.21 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |