| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
995,245.00 |
892,355.00 |
662,548.00 |
285,399.00 |
402,780.00 |
| Depreciation & Depletion |
506,015.00 |
403,125.00 |
351,016.00 |
181,553.00 |
264,318.00 |
| Amortization of Intangible Assets |
489,230.00 |
489,230.00 |
311,532.00 |
103,846.00 |
138,462.00 |
| Deferred Income Taxes and Investment Tax credity |
3.87 M |
5.73 M |
7.36 M |
9.16 M |
— |
| Deferred Income Taxes |
3.87 M |
5.73 M |
7.36 M |
9.16 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
4.00 M |
2.28 M |
485,453.00 |
855,791.00 |
88,225.00 |
| Funds from Operations |
-49.67 M |
-1.89 M |
-10.18 M |
-12.57 M |
-4.49 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.41 M |
2.81 M |
-4.44 M |
2.03 M |
6.92 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 |
-815,548.00 |
2.57 M |
397,637.00 |
43,247.00 |
-456,993.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
836,711.00 |
3.29 M |
-1.26 M |
2.29 M |
886,218.00 |
| Incline (Decline) in Other Assets or Liabilties |
-2.43 M |
-3.05 M |
-3.58 M |
-305,972.00 |
6.49 M |
| Net Cash Flow/Operating Activities |
-52.07 M |
927,155.00 |
-14.61 M |
-10.54 M |
2.43 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 |
0.00 |
0.00 |
0.00 |
68.75 M |
112.43 M |
| Decrease in Investments |
750,000.00 |
0.00 |
10.80 M |
112.25 M |
65.32 M |
| 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 |
150,199.00 |
437,010.00 |
-8.47 M |
-42.68 M |
47.20 M |
| Proceeds from Stock Options |
2.64 M |
1.62 M |
338,802.00 |
691,461.00 |
253,500.00 |
| Other Proceeds from Sale/Issues of Stock |
24.07 M |
40.68 M |
-1.45 M |
300,000.00 |
43.00 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
120,000.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
20.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
159,440.00 |
112,438.00 |
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) |
— |
— |
— |
— |
— |
| 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 |
46.55 M |
42.07 M |
-1.11 M |
991,461.00 |
43.26 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |