| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
304,259.00 |
272,375.00 |
202,234.00 |
103,269.00 |
20,276.00 |
| Depreciation & Depletion |
277,300.00 |
245,800.00 |
175,343.00 |
103,269.00 |
20,276.00 |
| Amortization of Intangible Assets |
26,959.00 |
26,575.00 |
26,891.00 |
0.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
21.96 M |
4.99 M |
10.46 M |
3.28 M |
4.27 M |
| Funds from Operations |
-23.22 M |
-10.49 M |
-7.82 M |
-5.55 M |
-2.69 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
347,021.00 |
3.78 M |
-90,708.00 |
109,410.00 |
-127,412.00 |
| Incline (Decline) in Receivables |
146,066.00 |
278,793.00 |
-338,312.00 |
-134,835.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
805,778.00 |
3.18 M |
278,837.00 |
139,954.00 |
-48,817.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
392,024.00 |
46,917.00 |
180,108.00 |
-12,732.00 |
| Incline (Decline) in Other Assets or Liabilties |
-604,823.00 |
-76,272.00 |
-78,150.00 |
-75,817.00 |
-65,863.00 |
| Net Cash Flow/Operating Activities |
-22.87 M |
-6.71 M |
-7.92 M |
-5.44 M |
-2.82 M |
| Additions to Other Assets |
3.95 M |
669,223.00 |
345,661.00 |
155,312.00 |
119,814.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
9.32 M |
3.56 M |
0.00 |
738,088.00 |
0.00 |
| Decrease in Investments |
2.26 M |
0.00 |
525,000.00 |
203,250.00 |
0.00 |
| Disposal of Fixed Assets |
18,403.00 |
5,000.00 |
0.00 |
1,073.00 |
0.00 |
| Other Uses - Investing |
20.72 M |
-5.37 M |
6.35 M |
410,028.00 |
0.00 |
| Other Sources - Investing |
207,500.00 |
5.37 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
106.19 M |
9.88 M |
6.50 M |
1.66 M |
217,310.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
19.40 M |
19.15 M |
296,550.00 |
21.89 M |
5.33 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
106.19 M |
0.00 |
0.00 |
0.00 |
200,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
21.23 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
7,536.00 |
66,206.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
7,536.00 |
66,206.00 |
| Other Sources - Financing |
24.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
20.33 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
124.69 M |
19.15 M |
296,550.00 |
21.88 M |
5.47 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |