| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
388,000.00 |
433,353.00 |
173,920.00 |
101,232.00 |
33,953.00 |
| Depreciation & Depletion |
388,000.00 |
433,353.00 |
173,920.00 |
101,232.00 |
33,953.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
58,000.00 |
50,988.00 |
41,078.00 |
35,557.00 |
0.00 |
| Deferred Income Taxes |
58,000.00 |
50,988.00 |
41,078.00 |
35,557.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.60 M |
1.45 M |
2.88 M |
98,755.00 |
703,116.00 |
| Funds from Operations |
-23.24 M |
-24.73 M |
-14.80 M |
-9.32 M |
-4.95 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-276,000.00 |
3.08 M |
380,391.00 |
536,787.00 |
1.35 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-270,000.00 |
2.13 M |
-59,869.00 |
126,050.00 |
647,448.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-259,000.00 |
1.23 M |
743,095.00 |
539,443.00 |
879,376.00 |
| Incline (Decline) in Other Assets or Liabilties |
253,000.00 |
-291,096.00 |
-302,835.00 |
-128,706.00 |
-177,617.00 |
| Net Cash Flow/Operating Activities |
-23.52 M |
-21.65 M |
-14.42 M |
-8.78 M |
-3.60 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 |
1.56 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
1.56 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
1,000.00 |
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 |
131,000.00 |
-817,049.00 |
1.91 M |
130,201.00 |
274,686.00 |
| Proceeds from Stock Options |
0.00 |
35,589.00 |
25,192.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
28.97 M |
34.28 M |
16.76 M |
4.50 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
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 |
0.00 |
0.00 |
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) |
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 |
0.00 |
29.01 M |
34.31 M |
16.76 M |
4.50 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |