Please enter the stock ticker. Add .to for Canadian stocks.
All numbers in thousands except per share items and ratios.
Put a checkmark beside items to have them appear in the chart below.
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 97,150,000 | 96,773,000 | 81,462,000 | 53,823,000 | 31,536,000 | 24,578,000 | 21,461,268 | 11,759,000 | 7,000,132 | 4,046,025 | 3,198,356 | 2,013,496 | 413,256 | 204,242 | 116,744 | 111,943 | 14,742 | 73 | 0 |
Revenue Growth | - | 18.80% | 51.35% | 70.67% | 28.31% | 14.52% | 82.51% | 67.98% | 73.01% | 26.50% | 58.85% | 387.23% | 102.34% | 74.95% | 4.29% | 659.35% | 20,094.52% | ||
Cost of Revenue | 79,441,000 | 79,113,000 | 60,609,000 | 40,217,000 | 24,906,000 | 20,509,000 | 17,419,247 | 9,536,264 | 5,400,875 | 3,122,522 | 2,316,685 | 1,557,234 | 383,189 | 142,647 | 86,013 | 102,408 | 15,883 | 9 | 615 |
Gross Profit | 17,709,000 | 17,660,000 | 20,853,000 | 13,606,000 | 6,630,000 | 4,069,000 | 4,042,000 | 2,222,487 | 1,599,257 | 923,503 | 881,671 | 456,262 | 30,067 | 61,595 | 30,731 | 9,535 | -1,141 | 64 | -615 |
Gross Profit Margin | 18.20% | 18.25% | 25.60% | 25.28% | 21.02% | 16.56% | 18.83% | 18.90% | 22.85% | 22.82% | 27.57% | 22.66% | 7.28% | 30.16% | 26.32% | 8.52% | -7.74% | 87.67% | 0.00% |
Research and Development | 4,358,000 | 3,969,000 | 3,075,000 | 2,593,000 | 1,491,000 | 1,343,000 | 1,460,000 | 1,378,000 | 834,408 | 717,900 | 464,700 | 231,976 | 273,978 | 208,981 | 92,996 | 19,282 | 53,714 | 62,753 | 24,995 |
General and Administrative Expenses | 5,117,000 | 4,800,000 | 3,946,000 | 4,517,000 | 3,145,000 | 2,646,000 | 2,835,000 | 2,477,000 | 1,432,189 | 922,232 | 603,660 | 285,569 | 150,372 | 104,102 | 84,573 | 42,150 | 23,649 | 17,244 | 4,821 |
Total Operating Expenses | 9,530,000 | 8,769,000 | 7,021,000 | 7,110,000 | 4,636,000 | 3,989,000 | 4,295,000 | 3,855,000 | 2,266,597 | 1,640,132 | 1,068,360 | 517,545 | 424,350 | 313,083 | 177,569 | 61,432 | 77,363 | 79,997 | 29,816 |
Operating Income or Loss | 7,557,000 | 8,891,000 | 13,656,000 | 6,523,000 | -1,994,000 | 69,000 | -388,000 | -1,632,000 | -667,340 | -716,629 | -186,689 | -61,283 | -394,283 | -251,488 | -146,838 | -51,897 | -78,504 | -79,933 | -30,431 |
Operating Margin | 7.70% | 9.19% | 16.76% | 12.12% | -6.32% | 0.28% | -1.81% | -13.88% | -9.53% | -17.71% | -5.84% | -3.04% | -95.41% | -123.13% | -125.78% | -46.36% | -532.52% | -109,497.26% | 0.00% |
Interest Expense | 315,000 | 156,000 | 191,000 | 371,000 | 748,000 | 685,000 | 663,000 | 471,000 | 198,810 | 118,851 | 100,886 | 32,934 | 254 | 43 | 992 | 2,531 | 3,747 | 0 | 423 |
EBITDA | 13,834,000 | 14,796,000 | 17,403,000 | 9,625,000 | 4,224,000 | 2,174,000 | 1,559,000 | -101,770 | 399,561 | -334,183 | 48,181 | 56,791 | -366,998 | -236,960 | -142,540 | -46,243 | -74,781 | -75,152 | -28,819 |
Depreciation and Amortization | 5,104,000 | 4,667,000 | 3,747,000 | 2,911,000 | 2,322,000 | 2,154,000 | 1,901,000 | 1,636,000 | 947,099 | 422,590 | 231,931 | 106,083 | 28,825 | 16,919 | 10,623 | 6,940 | 4,157 | 2,895 | 615 |
Income Before Tax | 8,415,000 | 9,973,000 | 13,719,000 | 6,343,000 | 1,154,000 | -665,000 | -1,005,000 | -2,209,000 | -746,348 | -875,624 | -284,636 | -71,426 | -396,077 | -253,922 | -154,155 | -55,714 | -82,685 | -78,047 | -29,857 |
Income Tax Expense | -4,349,000 | -5,001,000 | 1,132,000 | 699,000 | 292,000 | 110,000 | 58,000 | 32,000 | 26,698 | 13,039 | 9,404 | 2,588 | 136 | 489 | 173 | 26 | 97 | 110 | 100 |
Net Income | 12,704,000 | 14,999,000 | 12,583,000 | 5,524,000 | 721,000 | -862,000 | -976,000 | -1,962,000 | -674,914 | -888,663 | -294,040 | -74,014 | -396,213 | -254,411 | -154,328 | -55,740 | -82,782 | -78,157 | -29,957 |
Net Income Margin | 12.80% | 15.50% | 15.45% | 10.26% | 2.29% | -3.51% | -4.55% | -16.69% | -9.64% | -21.96% | -9.19% | -3.68% | -95.88% | -124.56% | -132.19% | -49.79% | -561.54% | -107,064.38% | 0.00% |
EPS | 4.00 | 4.73 | 4.02 | 1.87 | 0.25 | -0.33 | -0.38 | -0.79 | -0.31 | -0.46 | -0.16 | -0.04 | -0.25 | -0.17 | -0.20 | -0.03 | -0.04 | -0.04 | -0.01 |
EPS Diluted | 3.65 | 4.30 | 3.62 | 1.63 | 0.21 | -0.33 | -0.38 | -0.79 | -0.31 | -0.46 | -0.16 | -0.04 | -0.25 | -0.17 | -0.20 | -0.03 | -0.04 | -0.04 | -0.01 |
Weighted Average Shares Out | - | 3,174,000 | 3,130,000 | 2,959,000 | 2,880,000 | 2,655,000 | 2,557,875 | 2,486,370 | 2,163,180 | 1,923,030 | 1,868,595 | 1,791,315 | 1,610,235 | 1,505,832 | 760,775 | 2,044,950 | 2,044,950 | 2,044,950 | 1,398,802 |
Weighted Average Shares Out Diluted | - | 3,485,000 | 3,475,000 | 3,386,000 | 2,880,000 | 2,655,000 | 2,557,875 | 2,486,370 | 2,163,180 | 1,923,030 | 1,868,595 | 1,791,315 | 1,610,235 | 1,505,832 | 760,775 | 2,044,950 | 2,044,950 | 2,044,950 | 1,398,802 |
Reported Currency: USD | Q3 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | ||||||||||||||||||
Cash and Cash Equivalents | 18,111,000 | 16,398,000 | 16,253,000 | 17,576,000 | 19,384,000 | 6,268,000 | 3,686,000 | 3,367,914 | 3,393,216 | 1,196,908 | 1,905,713 | 845,889 | 201,890 | 255,266 | 99,558 | 69,627 | 9,277 | 17,211 |
Short Term Investments | 15,537,000 | 12,696,000 | 5,932,000 | 131,000 | 0 | 0 | 0 | 0 | 0 | 22,628 | 17,947 | 3,012 | 0 | 25,061 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 33,648,000 | 29,094,000 | 22,185,000 | 17,707,000 | 19,384,000 | 6,268,000 | 3,686,000 | 3,367,914 | 3,393,216 | 1,196,908 | 1,923,660 | 848,901 | 201,890 | 280,327 | 99,558 | 69,627 | 9,277 | 17,211 |
Net Receivables | 3,313,000 | 3,508,000 | 2,952,000 | 1,913,000 | 1,886,000 | 1,324,000 | 949,000 | 515,381 | 499,142 | 168,965 | 226,604 | 49,109 | 26,842 | 9,539 | 6,710 | 3,488 | 3,320 | 59 |
Inventory | 14,530,000 | 13,626,000 | 12,839,000 | 5,757,000 | 4,101,000 | 3,552,000 | 3,113,000 | 2,263,537 | 2,067,454 | 1,277,838 | 953,675 | 340,355 | 268,504 | 50,082 | 45,182 | 23,222 | 16,650 | 2,108 |
Other Current Assets | 4,888,000 | 3,388,000 | 2,941,000 | 1,723,000 | 1,346,000 | 959,000 | 559,000 | 423,688 | 299,984 | 138,295 | 76,134 | 27,574 | 27,532 | 32,890 | 84,436 | 4,222 | 2,180 | 2,930 |
Total Current Assets | 56,379,000 | 49,616,000 | 40,917,000 | 27,100,000 | 26,717,000 | 12,103,000 | 8,307,000 | 6,570,520 | 6,259,796 | 2,782,006 | 3,180,073 | 1,265,939 | 524,768 | 372,838 | 235,886 | 100,559 | 31,427 | 22,308 |
Non-Current Assets | ||||||||||||||||||
Property, Plant and Equipment | 51,403,000 | 45,123,000 | 36,635,000 | 31,172,000 | 23,378,000 | 20,196,000 | 19,693,000 | 20,491,712 | 15,033,337 | 5,186,834 | 2,595,967 | 1,120,894 | 562,300 | 310,171 | 122,599 | 23,535 | 18,793 | 11,998 |
Goodwill | 253,000 | 253,000 | 194,000 | 200,000 | 207,000 | 198,000 | 68,000 | 60,237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 158,000 | 362,000 | 399,000 | 1,517,000 | 313,000 | 339,000 | 282,000 | 361,502 | 376,145 | 12,816 | 0 | 13,930 | 14,267 | 14,508 | 0 | 0 | 0 | 0 |
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 6,486,000 | 6,733,000 | 328,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 5,173,000 | 4,531,000 | 3,865,000 | 2,138,000 | 1,536,000 | 1,470,000 | 1,392,000 | 1,171,497 | 991,218 | 78,380 | 54,583 | 16,142 | 12,855 | 15,931 | 27,597 | 6,330 | 1,479 | 531 |
Total Non-Current Assets | 63,473,000 | 57,002,000 | 41,421,000 | 35,027,000 | 25,434,000 | 22,203,000 | 21,435,000 | 22,084,948 | 16,400,700 | 5,278,030 | 2,650,550 | 1,150,966 | 589,422 | 340,610 | 150,196 | 29,865 | 20,272 | 12,529 |
Other Assets | 0 | 0 | 0 | 4,000 | -3,000 | 3,000 | -2,000 | -96 | 3,580 | 7,903 | 44 | 25 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 119,852,000 | 106,618,000 | 82,338,000 | 62,131,000 | 52,148,000 | 34,309,000 | 29,740,000 | 28,655,372 | 22,664,076 | 8,067,939 | 5,830,667 | 2,416,930 | 1,114,190 | 713,448 | 386,082 | 130,424 | 51,699 | 34,837 |
Current Liabilities | ||||||||||||||||||
Accounts Payable | 14,654,000 | 14,431,000 | 15,255,000 | 10,025,000 | 6,051,000 | 3,771,000 | 3,405,000 | 2,390,250 | 1,860,341 | 916,148 | 777,946 | 303,969 | 303,382 | 56,141 | 28,951 | 15,086 | 14,184 | 5,369 |
Short Term Debt | 3,088,000 | 3,045,000 | 1,987,000 | 1,957,000 | 2,418,000 | 2,013,000 | 2,712,000 | 978,777 | 1,205,978 | 630,527 | 699,857 | 7,904 | 55,206 | 8,983 | 279 | 290 | 341 | 80 |
Tax Payables | 1,265,000 | 1,204,000 | 1,235,000 | 1,122,000 | 777,000 | 611,000 | 348,663 | 185,807 | 152,897 | 101,206 | 71,229 | 38,067 | 9,710 | 967 | 2,674 | 452 | 1,803 | 0 |
Deferred Revenue | 4,025,000 | 3,740,000 | 2,810,000 | 2,372,000 | 2,210,000 | 1,889,000 | 1,423,000 | 1,869,172 | 1,426,985 | 707,331 | 449,238 | 255,035 | 140,722 | 94,106 | 4,635 | 1,377 | 4,073 | 0 |
Other Current Liabilities | 7,545,000 | 6,328,000 | 5,422,000 | 4,229,000 | 2,792,000 | 2,383,000 | 3,527,337 | 2,250,664 | 1,839,679 | 739,193 | 558,134 | 233,338 | 30,088 | 31,142 | 49,026 | 40,284 | 67,534 | 45,847 |
Total Current Liabilities | 30,577,000 | 28,748,000 | 26,709,000 | 19,705,000 | 14,248,000 | 10,667,000 | 9,993,000 | 7,674,670 | 5,827,005 | 2,811,035 | 2,107,166 | 675,160 | 539,108 | 191,339 | 85,565 | 57,489 | 87,935 | 51,296 |
Non-Current Liabilities | ||||||||||||||||||
Long Term Debt | 9,695,000 | 6,528,000 | 3,761,000 | 6,916,000 | 10,861,000 | 12,590,000 | 11,116,000 | 11,152,086 | 7,377,153 | 2,269,767 | 1,889,248 | 598,974 | 411,460 | 271,165 | 72,324 | 800 | 55,416 | 18 |
Deferred Revenue | 3,350,000 | 3,251,000 | 2,804,000 | 2,052,000 | 1,284,000 | 1,207,000 | 991,000 | 1,177,799 | 851,790 | 446,105 | 292,271 | 181,180 | 3,060 | 3,146 | 2,783 | 1,240 | 0 | 0 |
Deferred Tax | 0 | 0 | 82,000 | 24,000 | 151,000 | 66,000 | 0 | 0 | 0 | 0 | 0 | 6,821 | 330 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 5,520,000 | 4,482,000 | 3,084,000 | 1,851,000 | 1,925,000 | 1,669,000 | 2,318,000 | 3,018,495 | 2,703,003 | 1,457,328 | 630,272 | 287,675 | 35,862 | 23,753 | 18,362 | 324,418 | 108,062 | 101,369 |
Total Non-Current Liabilities | 18,565,000 | 14,261,000 | 9,731,000 | 10,843,000 | 14,221,000 | 15,532,000 | 13,434,000 | 15,348,380 | 10,931,946 | 4,173,200 | 2,811,791 | 1,074,650 | 450,382 | 298,064 | 93,469 | 326,458 | 163,478 | 101,387 |
Total Liabilities | 49,142,000 | 43,009,000 | 36,440,000 | 30,548,000 | 28,469,000 | 26,199,000 | 23,427,000 | 23,023,050 | 16,758,951 | 6,984,235 | 4,918,957 | 1,749,810 | 989,490 | 489,403 | 179,034 | 383,947 | 251,413 | 152,683 |
Common Stock | 3,000 | 3,000 | 3,000 | 3,000 | 1,000 | 1,000 | 0 | 169 | 161 | 131 | 126 | 123 | 115 | 104 | 95 | 7 | 7 | 18 |
Retained Earnings | 32,656,000 | 27,882,000 | 12,885,000 | 329,000 | -5,399,000 | -6,083,000 | -5,318,000 | -4,974,299 | -2,997,237 | -2,322,323 | -1,433,660 | -1,139,620 | -1,065,606 | -669,392 | -414,982 | -260,654 | -204,914 | -122,132 |
Accumulated Other Comprehensive Income/Loss | -14,000 | -143,000 | -361,000 | 54,000 | 363,000 | -36,000 | -8,000 | 33,348 | -23,740 | -3,556 | -22 | 0 | 0 | -3 | 0 | 0 | 0 | 0 |
Total Stockholders Equity | 69,931,000 | 62,634,000 | 44,704,000 | 30,189,000 | 22,225,000 | 6,618,000 | 4,923,000 | 4,237,242 | 4,752,911 | 1,083,704 | 911,710 | 667,120 | 124,700 | 224,045 | 207,048 | -253,523 | -199,714 | -117,846 |
Total Investments | 15,537,000 | 12,696,000 | 5,932,000 | 131,000 | 613,000 | 672,000 | 819,767 | 898,374 | 774,467 | 22,628 | 17,947 | 6,435 | 5,159 | 25,061 | 4,867 | 3,580 | 1,220 | 0 |
Total Debt | 12,783,000 | 9,573,000 | 5,748,000 | 8,873,000 | 13,279,000 | 14,603,000 | 13,828,000 | 12,130,863 | 8,588,115 | 2,897,694 | 2,530,909 | 606,878 | 466,666 | 280,148 | 72,603 | 1,090 | 55,757 | 98 |
Net Debt | -5,328,000 | -6,825,000 | -10,505,000 | -8,703,000 | -6,105,000 | 8,335,000 | 10,142,000 | 8,762,949 | 5,194,899 | 1,700,786 | 625,196 | -239,011 | 264,776 | 24,882 | -26,955 | -68,537 | 46,480 | -17,113 |
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||
Net Income | 12,695,000 | 14,974,000 | 12,556,000 | 5,519,000 | 690,000 | 0 | -1,063,000 | -2,240,578 | -773,046 | -888,663 | -294,040 | -74,014 | -396,213 | -254,411 | -154,328 | -55,740 | -82,782 | -78,157 | -29,957 |
Depreciation & Amortization | 5,104,000 | 4,667,000 | 3,543,000 | 2,911,000 | 2,322,000 | 2,092,000 | 1,901,000 | 1,636,000 | 947,099 | 422,590 | 231,931 | 120,784 | 28,825 | 0 | 10,623 | 6,940 | 4,157 | 2,895 | 615 |
Deferred Income Tax | -5,000 | -6,349,000 | -196,000 | -149,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,439 | 39,507 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 1,904,000 | 1,812,000 | 1,560,000 | 2,121,000 | 1,734,000 | 898,000 | 749,000 | 466,760 | 334,225 | 0 | 156,496 | 83,655 | 50,145 | 0 | 21,156 | 1,434 | 437 | 198 | 0 |
Change in Working Capital | -1,154,000 | -2,248,000 | -3,908,000 | 0 | 0 | 0 | 0 | -496,603 | -693,861 | -493,289 | -256,825 | 0 | 0 | 0 | -11,175 | -37,543 | 16,232 | 19,210 | 25,676 |
Accounts Receivable | -819,000 | -586,000 | -1,124,000 | -130,000 | -652,000 | 0 | -496,732 | -25,000 | -216,565 | 0 | -183,658 | -21,705 | -17,303 | 0 | -3,222 | -168 | -3,261 | -59 | 0 |
Inventory | -349,000 | -1,195,000 | -6,465,000 | -1,709,000 | -422,000 | -429,000 | -1,023,000 | -179,000 | -632,867 | -369,364 | -1,050,264 | -460,561 | 4,929 | 0 | -20,115 | -7,925 | -18,839 | -2,108 | 0 |
Accounts Payable | 2,504,000 | 2,605,000 | 6,029,000 | 4,578,000 | 930,000 | 646,000 | 1,722,850 | 0 | 0 | 0 | 252,781 | 0 | 187,821 | 31,859 | -212 | 902 | 8,815 | 523 | 2,242 |
Other Working Capital | -2,473,000 | -3,072,000 | -2,348,000 | -2,221,000 | 328,000 | 0 | 69,844 | -293,000 | 0 | -170,192 | 724,316 | 577,454 | 0 | 71,804 | 12,374 | -30,352 | 29,517 | 20,854 | 23,434 |
Other Non-Cash Items | -4,065,000 | 400,000 | 1,169,000 | 1,095,000 | 1,197,000 | -585,000 | 511,000 | 573,421 | 61,754 | 434,863 | 105,101 | 126,940 | 13,921 | 140,047 | 5,907 | 4,084 | 9,544 | 2,385 | 238 |
Net Cash Provided by Operating Activities | 14,479,000 | 13,256,000 | 14,724,000 | 11,497,000 | 5,943,000 | 2,405,000 | 2,098,000 | -61,000 | -123,829 | -524,499 | -57,337 | 264,804 | -263,815 | -114,364 | -127,817 | -80,825 | -52,412 | -53,469 | -3,428 |
Cash Flows from Investing Activities | |||||||||||||||||||
Investments in Property, Plant, and Equipment | -10,869,000 | -8,899,000 | -7,163,000 | -6,514,000 | -3,242,000 | -1,437,000 | -2,319,516 | -4,081,354 | -1,440,471 | -1,634,850 | -969,885 | -264,224 | -239,228 | -184,226 | -40,203 | -11,884 | -10,630 | -9,802 | -6,505 |
Acquisitions Net | -161,000 | -64,000 | 0 | 0 | -13,000 | -45,000 | -17,912 | -114,523 | 342,719 | -12,260 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Investments | -26,688,000 | -19,112,000 | -5,835,000 | -132,000 | 0 | 0 | 0 | -223,090 | 0 | 0 | -205,841 | 0 | -14,992 | -64,952 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 21,569,000 | 12,491,000 | 22,000 | 0 | 0 | 0 | 0 | 0 | 16,667 | 0 | 189,131 | 0 | 40,000 | 40,000 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 161,000 | 0 | 1,003,000 | -1,222,000 | 123,000 | 46,000 | 428 | 222,967 | -133,818 | -26,441 | -3,849 | 14,807 | 7,290 | 33,250 | -140,094 | -2,360 | -960 | 40 | -300 |
Net Cash Used for Investing Activities | -15,988,000 | -15,584,000 | -11,973,000 | -7,868,000 | -3,132,000 | -1,436,000 | -2,337,000 | -4,196,000 | -1,214,903 | -1,673,551 | -990,444 | -249,417 | -206,930 | -175,928 | -180,297 | -14,244 | -11,590 | -9,762 | -6,805 |
Cash Flows from Financing Activities | |||||||||||||||||||
Debt Repayment | 3,103,000 | 2,116,000 | -3,866,000 | -5,732,000 | -2,488,000 | 798,000 | 89,000 | 3,385,000 | 1,718,190 | 683,937 | 1,685,393 | 199,238 | 173,254 | 204,423 | 71,513 | 25,146 | 55,591 | 0 | 3,000 |
Common Stock Issued | -2,625,000 | 0 | 0 | 0 | 12,269,000 | 848,000 | 295,722 | 400,000 | 1,701,734 | 750,000 | 489,615 | 415,000 | 221,496 | 231,468 | 268,842 | 132,319 | 477 | 45,041 | 36,807 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 652,000 | 473,000 | -202,000 | -178,000 | 192,000 | -117,000 | 189,033 | 1,029,864 | 324,052 | 839,586 | 457,737 | 21,184 | 24,885 | 10,109 | -2,310 | 130,273 | 477 | 45,041 | 0 |
Net Cash Used Provided by Financing Activities | 3,755,000 | 2,589,000 | -3,527,000 | -5,203,000 | 9,973,000 | 1,529,000 | 573,755 | 4,414,864 | 3,743,976 | 1,523,523 | 2,143,130 | 635,422 | 419,635 | 446,000 | 338,045 | 155,419 | 56,068 | 45,041 | 39,807 |
Effect of Forex Changes on Cash | 138,000 | 4,000 | -444,000 | -183,000 | 334,000 | 8,000 | -22,700 | 39,455 | -7,409 | -34,278 | -35,525 | -6,810 | -2,266 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 2,729,000 | 265,000 | -1,220,000 | -1,757,000 | 13,118,000 | 2,506,000 | 312,000 | 198,000 | 2,569,992 | -708,805 | 1,059,824 | 643,999 | -53,376 | 155,708 | 29,931 | 60,350 | -7,934 | -18,190 | 0 |
Cash at End of Period | 63,981,000 | 17,189,000 | 16,924,000 | 18,144,000 | 19,901,000 | 6,783,000 | 4,276,388 | 3,965,000 | 3,766,900 | 1,196,908 | 1,905,713 | 845,889 | 201,890 | 255,266 | 99,558 | 69,627 | 9,277 | 17,211 | 0 |
Cash at Start of Period | 61,252,000 | 16,924,000 | 18,144,000 | 19,901,000 | 6,783,000 | 4,277,000 | 3,964,959 | 3,498,735 | 1,234,391 | 1,905,713 | 845,889 | 201,890 | 255,266 | 173,155 | 69,627 | 9,277 | 17,211 | 35,401 | 0 |
Free Cash Flow | |||||||||||||||||||
Operating Cash Flow | 14,479,000 | 13,256,000 | 14,724,000 | 11,497,000 | 5,943,000 | 2,405,000 | 2,097,802 | -60,654 | -123,829 | -524,499 | -57,337 | 264,804 | -263,815 | -128,034 | -127,817 | -80,825 | -52,412 | -53,469 | -3,428 |
Capital Expenditure | -10,869,000 | -8,899,000 | -7,172,000 | -8,014,000 | -3,242,000 | -1,432,000 | -2,319,516 | -4,081,354 | -1,440,471 | -1,634,850 | -969,885 | -264,224 | -239,228 | -184,226 | -40,203 | -11,884 | -10,630 | -9,802 | -6,505 |
Free Cash Flow | 3,610,000 | 4,357,000 | 7,552,000 | 3,483,000 | 2,701,000 | 968,000 | -221,000 | -4,142,008 | -1,564,300 | -2,159,349 | -1,027,222 | -6,230 | -503,043 | -312,260 | -168,020 | -92,709 | -63,042 | -63,271 | -9,933 |