| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.90 M |
1.20 M |
223,265.00 |
4,960.00 |
— |
| Depreciation & Depletion |
2.67 M |
1.01 M |
65,902.00 |
3,960.00 |
— |
| Amortization of Intangible Assets |
234,000.00 |
188,635.00 |
157,363.00 |
1,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.45 M |
5.52 M |
6.61 M |
3.04 M |
— |
| Funds from Operations |
-23.22 M |
-20.73 M |
-6.31 M |
-2.13 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-3.53 M |
1.89 M |
1.28 M |
202,976.00 |
— |
| Incline (Decline) in Receivables |
-1.16 M |
-168,430.00 |
— |
— |
— |
| Incline (Decline) in Inventories |
-261,000.00 |
-516,258.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-3.58 M |
3.06 M |
1.68 M |
214,195.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.48 M |
-492,574.00 |
-398,915.00 |
-11,219.00 |
— |
| Net Cash Flow/Operating Activities |
-26.75 M |
-18.84 M |
-5.03 M |
-1.93 M |
— |
| Additions to Other Assets |
1.25 M |
833,255.00 |
500,000.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
48.00 M |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
45.00 M |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
7,000.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
-48,000.00 |
-10.18 M |
11.10 M |
0.00 |
— |
| Other Sources - Investing |
150,000.00 |
11.66 M |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
8.35 M |
12.92 M |
25.41 M |
7,885.00 |
— |
| Proceeds from Stock Options |
63,000.00 |
564,506.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
148.56 M |
21.16 M |
2.39 M |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
107,000.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
0.00 |
0.00 |
12.08 M |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-1,150.00 |
— |
| Reduction in Long Term Debt |
2.25 M |
0.00 |
0.00 |
0.00 |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
3.12 M |
491,551.00 |
0.00 |
— |
— |
| Other Uses - Financing |
3.12 M |
72,950.00 |
0.00 |
— |
— |
| Net Cash Flow - Financing |
-2.30 M |
152.25 M |
33.31 M |
2.39 M |
— |
| Effect of Exchange rate on Cash |
-56,000.00 |
1.18 M |
175,591.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |