Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-03-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||
net income | -455,050,000 | -18,370,000 | -61,418,000 | -29,196,000 | -22,733,000 | -10,876,000 | -9,613,000 | -10,525,000 | -26,257,000 | -851,736 | -722,276 | -321,639 | 1,463,185 | -273,996 | -1,041,503 | -587,006 | -80,072 | -162,744 | -115,711 | -455,031 | -24,752 | 145,336 | -130,738 | 368,769 | -110,953 | -105,066 | -378,897 | 6,260 | 82,266 | 39,225 | -192,812 | 106,452 | 360,649 | 285,142 | 228,112 | 243,083 | -62,406 | 552,355 | -741,614 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs, commitment fees and accretion of debt discount | 5,897,000 | 608,000 | 607,000 | 451,000 | 240,000 | 3,098,000 | 7,593,000 | 5,199,000 | 3,549,000 | ||||||||||||||||||||||||||||||
related party expense settled with respect to common stock | 0 | ||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 4,345,000 | 1,304,000 | 38,674,000 | 16,746,000 | 2,408,000 | 4,842,000 | 6,931,000 | 1,836,000 | 876,000 | ||||||||||||||||||||||||||||||
depreciation | 26,502,000 | 18,786,000 | 15,574,000 | 14,944,000 | 15,643,000 | 14,133,000 | 15,088,000 | 8,265,000 | 5,433,000 | 153,496 | 154,824 | 160,561 | 161,666 | 164,464 | 167,812 | 167,623 | 163,091 | 155,844 | 159,029 | 162,033 | 192,049 | 195,881 | 199,906 | 202,229 | 213,236 | 209,110 | 212,302 | 207,887 | 200,885 | 189,249 | 162,751 | 158,320 | 152,723 | 127,395 | 126,796 | 119,018 | 115,997 | 102,858 | -205,859 |
amortization of right-of-use asset | 1,167,000 | 750,000 | 685,000 | 618,000 | 252,000 | 251,000 | 252,000 | 251,000 | 250,000 | ||||||||||||||||||||||||||||||
revenue recognized from digital assets mined and hosting services | |||||||||||||||||||||||||||||||||||||||
gain on fair value of digital assets | |||||||||||||||||||||||||||||||||||||||
proceeds from sale of digital assets | |||||||||||||||||||||||||||||||||||||||
digital assets paid as consideration for services | |||||||||||||||||||||||||||||||||||||||
change in fair value of contingent consideration | 8,797,000 | ||||||||||||||||||||||||||||||||||||||
impairment of property, plant, and equipment | |||||||||||||||||||||||||||||||||||||||
loss on disposals of property, plant, and equipment | 1,987,000 | 789,000 | |||||||||||||||||||||||||||||||||||||
change in fair value of warrant and derivative liabilities | |||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 4,273,000 | 0 | 2,027,000 | |||||||||||||||||||||||||||||||||||
equity in net income of investee, net of tax | -3,323,000 | 10,167,000 | |||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | -2,508,000 | ||||||||||||||||||||||||||||||||||||||
increase in prepaid expenses | -16,000 | -953,000 | -2,306,000 | ||||||||||||||||||||||||||||||||||||
increase in other receivables | -3,885,000 | 632,000 | -1,302,000 | 608,000 | -1,829,000 | -886,000 | -667,000 | 1,722,000 | |||||||||||||||||||||||||||||||
increase in other current assets | 250,000 | -67,000 | -118,000 | -241,000 | |||||||||||||||||||||||||||||||||||
increase in deferred charges | |||||||||||||||||||||||||||||||||||||||
increase in other assets | 7,500,000 | 0 | -7,700,000 | -318,000 | -83,000 | ||||||||||||||||||||||||||||||||||
increase in accounts payable | -6,006,000 | -13,489,000 | 13,844,000 | -3,336,000 | |||||||||||||||||||||||||||||||||||
increase in accrued lessor costs | |||||||||||||||||||||||||||||||||||||||
increase in accrued compensation, accrued interest and other accrued liabilities | 3,061,000 | ||||||||||||||||||||||||||||||||||||||
decrease in other amounts due to related parties | 130,000 | -171,000 | |||||||||||||||||||||||||||||||||||||
increase in deferred rent liability | -3,843,000 | 0 | 90,000,000 | ||||||||||||||||||||||||||||||||||||
decrease in operating lease liability | -256,000 | -37,000 | -6,000 | -12,000 | -11,000 | -12,000 | -10,000 | ||||||||||||||||||||||||||||||||
increase in other liabilities | |||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -36,686,000 | -54,810,000 | 56,487,000 | -42,724,000 | -20,925,000 | 16,381,000 | 22,846,000 | 10,895,000 | -8,713,000 | -774,101 | 568,214 | 771,355 | 231,289 | 559,218 | -762,059 | -427,276 | 142,532 | 149,362 | -150,929 | -617,996 | 193,147 | 765,218 | 112,696 | 57,069 | 97,107 | 295,904 | -245,391 | 112,762 | 275,977 | 683,976 | -155,768 | -260,283 | 315,922 | 615,011 | 754,837 | -346,893 | 158,995 | 1,135,617 | -1,215,416 |
capex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,601 | 0 | 0 | 0 | 0 | -14,791 | -135,125 | -144,818 | -102,965 | 0 | -117,075 | -176,903 | -275,388 | -49,004 | -40,123 | -55,880 | -73,669 | -60,417 | -98,276 | -122,271 | -826,022 | -1,017,857 | 0 | 0 | 0 | -50,776 | -91,544 | -229,897 | 0 | 88,938 |
free cash flows | -36,686,000 | -54,810,000 | 56,487,000 | -42,724,000 | -20,925,000 | 16,381,000 | 22,846,000 | 10,895,000 | -8,713,000 | -776,702 | 568,214 | 771,355 | 231,289 | 559,218 | -776,850 | -562,401 | -2,286 | 46,397 | -150,929 | -735,071 | 16,244 | 489,830 | 63,692 | 16,946 | 41,227 | 222,235 | -305,808 | 14,486 | 153,706 | -142,046 | -1,173,625 | -260,283 | 315,922 | 615,011 | 704,061 | -438,437 | -70,902 | 1,135,617 | -1,126,478 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||
purchase of and deposits on plant and equipment | -231,570,000 | -119,942,000 | -93,687,000 | -153,633,000 | -20,728,000 | -46,600,000 | -46,979,000 | -33,776,000 | -9,986,000 | ||||||||||||||||||||||||||||||
proceeds from sales of plant and equipment | |||||||||||||||||||||||||||||||||||||||
acquisition of a business, net of cash acquired | -19,000,000 | ||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -200,231,000 | -71,032,000 | -61,064,000 | -8,763,000 | 11,183,000 | -46,600,000 | -46,979,000 | -24,178,000 | -16,170,000 | 8,136 | -20,227 | -6,787 | -1,934 | -493 | 956,149 | 1,104,749 | 98,045 | 375,829 | -113,820 | -352,476 | 44,162 | -537,170 | 155,424 | -1,026,680 | 917,672 | 383,676 | -160,099 | 53,420 | -125,718 | -4,213,175 | -1,031,099 | -62,217 | -113,131 | -39,544 | -1,302,202 | 1,486,120 | |||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt | 0 | -75,833,000 | -30,156,000 | -33,412,000 | |||||||||||||||||||||||||||||||||||
payments of prepayment fees associated with early extinguishment of long-term debt | 0 | -947,000 | 0 | -314,000 | |||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes, net of issuance costs paid of 24,671 and 0 | |||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | |||||||||||||||||||||||||||||||||||||||
principal payments on finance lease | |||||||||||||||||||||||||||||||||||||||
proceeds from insurance premium and property, plant and equipment financing | 0 | 1,723,000 | |||||||||||||||||||||||||||||||||||||
principal payments on insurance premium and property, plant and equipment financing | 0 | -533,000 | -743,000 | -827,000 | -125,000 | ||||||||||||||||||||||||||||||||||
payment for settlement of preferred stock conversion | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs paid of 0 and 663 | |||||||||||||||||||||||||||||||||||||||
proceeds from exercise of warrants | 615,000 | ||||||||||||||||||||||||||||||||||||||
purchase of capped calls | |||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | 0 | 0 | -33,292,000 | ||||||||||||||||||||||||||||||||||||
payments of tax withholding related to net share settlements of stock-based compensation awards | -9,337,000 | -902,000 | -18,034,000 | -6,893,000 | -11,097,000 | -5,013,000 | -651,000 | -1,161,000 | |||||||||||||||||||||||||||||||
net cash from financing activities | 858,253,000 | -902,000 | -51,326,000 | 301,614,000 | -70,429,000 | 88,504,000 | 15,518,000 | 61,127,000 | 33,546,000 | 5,957 | -2,715,401 | -30,144 | -36,393 | -35,951 | 1,178,579 | -35,682 | -35,667 | -63,638 | -55,311 | -35,419 | -33,412 | -34,408 | -35,632 | -101,933 | -253,621 | -47,834 | -34,883 | -34,501 | -34,116 | 18,873 | -45,021 | ||||||||
net change in cash and cash equivalents | 621,336,000 | -126,744,000 | -55,903,000 | -80,171,000 | 58,285,000 | -8,615,000 | |||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | ||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 621,336,000 | ||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||
interest | 5,000 | 7,109,000 | 5,000 | 2,000 | 741,000 | 2,488,000 | 3,726,000 | 4,030,000 | 5,399,000 | ||||||||||||||||||||||||||||||
income taxes | |||||||||||||||||||||||||||||||||||||||
revenue recognized from digital currency mined and hosting services | -47,624,000 | -34,417,000 | |||||||||||||||||||||||||||||||||||||
gain on fair value of digital currency | -887,000 | 870,000 | -620,000 | -951,000 | 700,000 | -1,329,000 | |||||||||||||||||||||||||||||||||
proceeds from sale of digital currency | 0 | 0 | 43,168,000 | 54,391,000 | 31,332,000 | 9,982,000 | |||||||||||||||||||||||||||||||||
digital currency paid as consideration for services | 92,000 | ||||||||||||||||||||||||||||||||||||||
increase in deferred revenue | |||||||||||||||||||||||||||||||||||||||
decrease in other liabilities | |||||||||||||||||||||||||||||||||||||||
proceeds from sales of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs paid of 0 and 615 | |||||||||||||||||||||||||||||||||||||||
decrease (increase) in other current assets | 13,000 | -48,000 | 35,000 | ||||||||||||||||||||||||||||||||||||
increase in other accrued liabilities | 4,359,000 | 2,532,000 | -1,354,000 | ||||||||||||||||||||||||||||||||||||
increase in other amounts due to related parties | -990,000 | 67,000 | 383,000 | 325,000 | |||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs paid of 0 and 0 | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 274,065,000 | 0 | 0 | 54,439,000 | 0 | 0 | 963,649 | 0 | 0 | 0 | 1,623,137 | 0 | 0 | 929,700 | 0 | 0 | 0 | 1,048,713 | 0 | 0 | 0 | 2,248,466 | |||||||||||||||||
cash and cash equivalents at end of period | 218,162,000 | -80,171,000 | 58,285,000 | 45,824,000 | 522,774 | 1,372,669 | 1,605,440 | 204,910 | 461,553 | -320,060 | 617,246 | 203,897 | 193,640 | 1,162,188 | -1,071,544 | 761,158 | 631,746 | 608,340 | 131,681 | 116,143 | -264,475 | 1,065,364 | |||||||||||||||||
related party expense to be settled with respect to common stock | 415,000 | 313,000 | |||||||||||||||||||||||||||||||||||||
common stock issued for interest expense | 0 | 26,000 | |||||||||||||||||||||||||||||||||||||
revenue recognized from digital currency mining and hosting services | |||||||||||||||||||||||||||||||||||||||
realized gain on sale of digital currency | -1,291,000 | -603,000 | |||||||||||||||||||||||||||||||||||||
impairment of digital currency | 812,000 | 627,000 | |||||||||||||||||||||||||||||||||||||
loss on nonmonetary miner exchange | |||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | |||||||||||||||||||||||||||||||||||||||
gain on sale of equity interest in investee | |||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | 23,000 | 35,000 | |||||||||||||||||||||||||||||||||||||
decrease (increase) in prepaid expenses | -2,180,000 | 717,000 | |||||||||||||||||||||||||||||||||||||
decrease in amounts due from related parties | |||||||||||||||||||||||||||||||||||||||
increase increase in accounts payable | |||||||||||||||||||||||||||||||||||||||
increase in accrued compensation and other accrued liabilities | |||||||||||||||||||||||||||||||||||||||
increase increase in other amounts due to related parties | |||||||||||||||||||||||||||||||||||||||
increase in operating lease liability | -11,000 | ||||||||||||||||||||||||||||||||||||||
net cash from operating activities from continuing operations | -42,724,000 | -20,925,000 | 16,381,000 | 22,846,000 | 11,075,000 | -8,623,000 | |||||||||||||||||||||||||||||||||
net cash from operating activities from discontinued operations | -180,000 | -90,000 | |||||||||||||||||||||||||||||||||||||
investments in joint venture, including direct payments made on behalf of joint venture | 0 | -2,285,000 | |||||||||||||||||||||||||||||||||||||
reimbursable payments for deposits on plant and equipment made on behalf of a joint venture or joint venture partner | |||||||||||||||||||||||||||||||||||||||
reimbursement of payments for deposits on plant and equipment made on behalf of a joint venture or joint venture partner | |||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity interest in investee | |||||||||||||||||||||||||||||||||||||||
proceeds from sale of net assets held for sale | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt, net of issuance costs paid of 0, 0 and 38 | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of promissory notes to stockholders | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs paid of 663, 1,051 and 142 | |||||||||||||||||||||||||||||||||||||||
purchase of capped call | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of preferred stock | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes, net of issuance costs paid of 12,950, 0, and 0 | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible promissory note | 0 | 1,250,000 | |||||||||||||||||||||||||||||||||||||
principal payments on convertible promissory note | |||||||||||||||||||||||||||||||||||||||
payment of contingent value rights liability related to proceeds from sale of net assets held for sale | -1,366,000 | ||||||||||||||||||||||||||||||||||||||
net change in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | |||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of year | |||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | |||||||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash activities: | |||||||||||||||||||||||||||||||||||||||
cumulative-effect adjustment due to the adoption of accounting standard update 2023-08 | |||||||||||||||||||||||||||||||||||||||
operating right-of-use asset obtained in exchange for lease obligation | |||||||||||||||||||||||||||||||||||||||
finance right-of-use asset obtained in exchange for lease obligation | |||||||||||||||||||||||||||||||||||||||
contribution of plant and equipment or deposits on plant and equipment to joint venture | |||||||||||||||||||||||||||||||||||||||
deferred financing costs in accounts payable or other accrued liabilities | |||||||||||||||||||||||||||||||||||||||
common stock issuance costs in accounts payable | |||||||||||||||||||||||||||||||||||||||
preferred stock issuance costs in other accrued liabilities or accounts payable | |||||||||||||||||||||||||||||||||||||||
purchases of and deposits on plant and equipment in accounts payable, accrued construction liabilities, other accrued liabilities and long-term debt | |||||||||||||||||||||||||||||||||||||||
purchases of and deposits on plant and equipment with digital currency | |||||||||||||||||||||||||||||||||||||||
investment in joint venture in other accrued liabilities, other amounts due to related parties and long-term debt | |||||||||||||||||||||||||||||||||||||||
convertible promissory notes converted to common stock | |||||||||||||||||||||||||||||||||||||||
convertible promissory notes deferred issuance costs in accounts payable | |||||||||||||||||||||||||||||||||||||||
common stock issued for share based liabilities due to related party | |||||||||||||||||||||||||||||||||||||||
common stock issued to related party pursuant to operating lease | |||||||||||||||||||||||||||||||||||||||
common stock issued to related party pursuant to finance lease | |||||||||||||||||||||||||||||||||||||||
common stock issued for payment on convertible promissory notes | |||||||||||||||||||||||||||||||||||||||
common stock warrants issued for long-term debt commitment fee | |||||||||||||||||||||||||||||||||||||||
common stock warrants issued for discount on long-term debt | |||||||||||||||||||||||||||||||||||||||
decrease to investment in joint venture and increase in plant and equipment for distribution or transfer of nonmonetary assets | |||||||||||||||||||||||||||||||||||||||
decrease to investment in joint venture due to bitcoin received as distribution from investee | |||||||||||||||||||||||||||||||||||||||
increase in plant and equipment for miners assigned in connection with sale of equity interest in investee | |||||||||||||||||||||||||||||||||||||||
common stock reacquired in exchange for warrants | |||||||||||||||||||||||||||||||||||||||
change in fair value of embedded conversion feature of convertible promissory note in additional paid-in capital | |||||||||||||||||||||||||||||||||||||||
equity in net (income) loss of investee, net of tax | 2,679,000 | -767,000 | -5,275,000 | ||||||||||||||||||||||||||||||||||||
decrease in prepaid expenses | -241,000 | 1,123,000 | 567,000 | ||||||||||||||||||||||||||||||||||||
decrease in other accrued liabilities | -553,000 | 1,960,000 | -3,906,000 | ||||||||||||||||||||||||||||||||||||
investments in joint venture | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs paid of 663 and 1,051 | |||||||||||||||||||||||||||||||||||||||
increase in digital currency from mining and hosting services | -35,940,000 | -41,537,000 | |||||||||||||||||||||||||||||||||||||
digital currency issued for services | |||||||||||||||||||||||||||||||||||||||
decrease in other assets | |||||||||||||||||||||||||||||||||||||||
decrease in accounts payable | -4,581,000 | -1,686,000 | -2,435,000 | ||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs paid of 615 and 1,051 | |||||||||||||||||||||||||||||||||||||||
proceeds from warrant issuances | 2,500,000 | ||||||||||||||||||||||||||||||||||||||
decrease (increase) in other assets | 22,000 | 241,000 | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs paid of 0 and 1,051 | 50,722,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from common stock to be issued, net of issuance costs of 0 and 56 | |||||||||||||||||||||||||||||||||||||||
increase in digital currency from mining | -9,940,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt, net of issuance costs paid of 0 and 38 | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs paid of 1,051 and 142 | 78,253,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from warrant issuances in conjunction with equity offerings | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||
restricted cash | |||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents and restricted cash | 8,663,000 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at beginning of period | 8,323,000 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at end of period | 16,986,000 | ||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||
payment of contingent value rights liability | -3,899,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from insurance premium financing | 295,000 | ||||||||||||||||||||||||||||||||||||||
principal payments on insurance premium financing | -1,451,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs paid of 995 and 142 | 26,562,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from common stock to be issued, net of issuance costs of 56 and 0 | 4,390,000 | ||||||||||||||||||||||||||||||||||||||
decrease in right-of-use asset | |||||||||||||||||||||||||||||||||||||||
decrease in accrued construction liabilities | |||||||||||||||||||||||||||||||||||||||
decrease in deferred tax liabilities | |||||||||||||||||||||||||||||||||||||||
reimbursement from joint venture partner for deposits on plant and equipment contributed to the joint venture | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt, net of issuance costs paid of 38 and 0 | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs paid of 142 and 0 | |||||||||||||||||||||||||||||||||||||||
amortization | 7,216 | 89,548 | 9,000 | 9,044 | 8,993 | 8,998 | 9,454 | 9,352 | 9,354 | 15,376 | 8,932 | 8,848 | 9,173 | 9,442 | 9,541 | 9,575 | 9,575 | 9,574 | 9,674 | 9,709 | 8,338 | 6,047 | 6,443 | 13,694 | 13,041 | 14,317 | 14,949 | 12,346 | 14,105 | -26,600 | |||||||||
stock based compensation | 72,957 | 94,117 | 37,487 | 11,830 | 2,762 | 3,688 | 3,688 | 2,491 | 2,490 | 1,920 | 1,920 | 3,581 | 3,580 | 2,893 | 6,034 | 6,033 | 6,033 | 5,461 | 6,623 | 6,621 | 6,515 | 5,248 | 3,457 | 3,764 | 4,427 | 4,427 | 4,548 | 4,416 | 9,915 | -15,826 | |||||||||
net gain on sale and disposal of equipment | 0 | -1 | 0 | -2,324 | |||||||||||||||||||||||||||||||||||
loss on intangible asset abandonment | 0 | 5,711 | 15,522 | 71,257 | 343 | 798 | 0 | 0 | 22,324 | ||||||||||||||||||||||||||||||
changes in working capital components: | |||||||||||||||||||||||||||||||||||||||
trade receivables | -224,141 | -105,508 | 573,686 | -701,996 | -3,198 | 346,147 | 674,552 | -223,278 | 12,005 | -402,331 | 394,101 | -106,828 | 162,994 | 158,353 | -546,028 | 422,504 | -135,777 | 405,542 | -182,269 | -343,001 | 410,025 | -56,062 | -151,139 | 207,764 | 149,313 | -198,344 | -38,098 | 517,256 | 106,174 | ||||||||||
inventories | -41,689 | 354,088 | -316,941 | 510,838 | 526,127 | -93,171 | -408,233 | 392,905 | -61,192 | 327,927 | -793,588 | 200,656 | -102,715 | -282,766 | 460,244 | -269,708 | -44,067 | -246,362 | 92,961 | 136,415 | 38,486 | -134,229 | -39,244 | 109,812 | -272,495 | -177,801 | 212,363 | ||||||||||||
prepaid expenses and other assets | -20,731 | 48,109 | -84,926 | 34,731 | -2,860 | 170,597 | 578,479 | 45,938 | -690,529 | -2,486 | 115,523 | -26,144 | 9,402 | -25,586 | -64,033 | 42,563 | 245,063 | -29,930 | -183,384 | -37,248 | 40,849 | -96,474 | -66,147 | 49,815 | -70,769 | 26,977 | |||||||||||||
income tax receivable | 25,081 | -12,370 | 201,409 | 22,000 | 6,929 | -2,757 | -244,254 | -1,369 | 185,219 | -71,898 | -110,553 | -6,727 | 39,257 | -40,622 | 325,617 | -53,760 | 6,505 | -214,359 | 5,597 | 60,116 | 110,237 | -139,119 | |||||||||||||||||
accounts payable | 94,132 | 649,057 | 412,843 | 707 | 143,905 | -447,992 | 1,575 | -10,879 | 239,096 | -326,682 | 212,578 | -119,167 | 221,494 | 286,829 | -478,838 | -74,097 | 32,655 | 111,754 | -16,855 | 236,526 | -80,335 | 170,805 | 87,499 | 10,143 | -330,187 | 276,935 | -92,906 | -22,547 | |||||||||||
accrued expenses | 16,114 | 18,625 | 99,875 | -66,216 | -13,907 | 109,216 | -620,830 | -161,357 | 627,297 | 193,664 | -146,767 | 71,631 | 80,816 | -77,854 | 71,588 | -77,358 | 93,580 | -120,476 | 105,268 | -76,312 | -64,862 | 110,076 | 135,237 | ||||||||||||||||
purchases of property equipment | -2,601 | ||||||||||||||||||||||||||||||||||||||
proceeds from sales of equipment | 0 | 0 | 0 | 18,297 | 0 | 20,000 | 1,000 | ||||||||||||||||||||||||||||||||
purchases of intangible assets | 5,937 | -9,171 | -6,787 | -493 | -9,060 | -3,423 | -3,935 | -16,782 | -15,572 | ||||||||||||||||||||||||||||||
proceeds on sale of short-term investments | 0 | 0 | 980,000 | 1,225,000 | 1,715,000 | 1,470,000 | 1,470,000 | 1,470,000 | 1,450,000 | 1,470,000 | 1,425,000 | 980,000 | 980,000 | 1,133,000 | 1,133,000 | 207,719 | |||||||||||||||||||||||
proceeds from paycheck protection program loan | |||||||||||||||||||||||||||||||||||||||
payment on long-term debt | 0 | -2,736,409 | -36,826 | -35,951 | -35,921 | -35,682 | -35,668 | -35,011 | -34,342 | -35,419 | |||||||||||||||||||||||||||||
proceeds from exercise of stock options | 5,957 | 21,008 | 6,682 | 0 | 0 | 0 | 0 | 0 | 3,765 | 1,257 | 25,906 | 58,905 | 18,873 | 7,500 | 3,750 | -31,970 | 20,469 | ||||||||||||||||||||||
net increase in cash | -760,008 | -2,167,414 | 734,424 | 123,201 | -211,606 | 306,303 | |||||||||||||||||||||||||||||||||
cash at beginning of period | 0 | 0 | 3,693,845 | 0 | 0 | 1,867,165 | -13,203 | ||||||||||||||||||||||||||||||||
cash at end of period | -760,008 | -2,167,414 | 4,428,269 | 711,493 | -452,524 | 1,990,366 | 293,100 | ||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||
cash paid for interest | 0 | 6,129 | 17,960 | 18,393 | 18,836 | 18,893 | 19,105 | 19,119 | 20,077 | 20,445 | 19,367 | 21,373 | 19,673 | 17,038 | 17,416 | 17,798 | 17,990 | 17,786 | 18,169 | 18,553 | |||||||||||||||||||
net cash received (paid for) income taxes | 0 | ||||||||||||||||||||||||||||||||||||||
1. | |||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | 0 | 0 | -14,791 | -135,125 | -144,818 | -102,965 | |||||||||||||||||||||||||||||||||
cash received (paid for) income taxes | 221,756 | ||||||||||||||||||||||||||||||||||||||
forgiveness on paycheck protection loan | |||||||||||||||||||||||||||||||||||||||
deferred income taxes | 0 | 0 | 0 | 12,839 | 88,000 | ||||||||||||||||||||||||||||||||||
abandonment of patents | |||||||||||||||||||||||||||||||||||||||
purchases of patents | |||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | -1,470,000 | -980,000 | -1,470,000 | -1,715,000 | -1,225,000 | -1,715,000 | -1,205,000 | -1,960,000 | 0 | -690,000 | -1,225,000 | -980,000 | 0 | -208,088 | -1,031,067 | -410,833 | -381,072 | ||||||||||||||||||||||
repurchase of common stock | 1 | -28,627 | -66,679 | -218,749 | -13,051 | ||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 192,962 | 522,774 | 1,372,669 | 641,791 | 204,910 | 461,553 | 203,897 | 193,640 | 232,488 | 761,158 | 131,681 | 116,143 | -264,475 | -1,183,102 | -267,740 | 524,802 | |||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 0 | 0 | 2,757 | 5,325 | 0 | 142 | 1,500 | 7,815 | 0 | 285 | 7,367 | 11,740 | |||||||||||||||||||||||||||
proceeds from debt | 0 | ||||||||||||||||||||||||||||||||||||||
net (gain) loss on sale and disposal of equipment | |||||||||||||||||||||||||||||||||||||||
purchases of intangibles assets | -2,137 | -11,206 | -3,525 | -2,797 | |||||||||||||||||||||||||||||||||||
net gain on sale and disposal of property and equipment | 0 | ||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | 0 | 3,200 | 12,396 | ||||||||||||||||||||||||||||||||||||
net gain on sale and disposal of property, plant and equipment | -7,487 | 3,946 | -10,928 | 0 | |||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -117,075 | -50,776 | -91,544 | -229,897 | 88,938 | ||||||||||||||||||||||||||||||||||
net (decrease) increade in cash and cash equivalents | -1,005,891 | ||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by | |||||||||||||||||||||||||||||||||||||||
purchases of property, plant, and equipment | -176,903 | -275,388 | -49,004 | ||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 0 | ||||||||||||||||||||||||||||||||||||||
payments on long-term debt | -33,412 | -34,408 | -35,632 | -35,254 | -34,872 | -34,681 | -34,883 | -34,501 | -34,116 | ||||||||||||||||||||||||||||||
purchases of property, plant, equipment and construction in progress | -40,123 | -55,880 | -73,669 | -60,417 | -98,276 | -122,271 | -826,022 | -1,017,857 | |||||||||||||||||||||||||||||||
purchases of intangibles | -6,557 | -17,376 | -7,362 | -7,682 | -1,304 | -3,447 | -8,153 | -14,242 | -11,072 | -11,751 | -7,563 | 268 | |||||||||||||||||||||||||||
proceeds from long-term debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | ||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -440,373 | ||||||||||||||||||||||||||||||||||||||
cash received for income taxes | 0 | 0 | |||||||||||||||||||||||||||||||||||||
construction in progress included in accounts payable | |||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||
net income on sale and disposal of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment | |||||||||||||||||||||||||||||||||||||||
cash received (paid) for income taxes | 8,564 | ||||||||||||||||||||||||||||||||||||||
net gain on sale of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||
construction in progress included in construction accounts payable | -51,388 | -36,000 | 96,166 | ||||||||||||||||||||||||||||||||||||
cash received for tax refunds, net of 11,059 taxes paid in 2016 | |||||||||||||||||||||||||||||||||||||||
cash received (paid) for income taxes, net of 12,807 taxes paid in 2016 | |||||||||||||||||||||||||||||||||||||||
payment on debt issuance costs | |||||||||||||||||||||||||||||||||||||||
cash received (paid) for income taxes, net of 12,700 taxes paid in 2016 | |||||||||||||||||||||||||||||||||||||||
loss on sale and disposal of property, plant and equipment | 8,001 | ||||||||||||||||||||||||||||||||||||||
gain on sale and disposal of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||
proceeds from sales of equipment and vehicles | |||||||||||||||||||||||||||||||||||||||
construction in progress included in construction payable | |||||||||||||||||||||||||||||||||||||||
loss on disposal of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||
income taxes receivable | 0 | 94,387 | -35,065 | ||||||||||||||||||||||||||||||||||||
cash paid for income taxes. | |||||||||||||||||||||||||||||||||||||||
accrued liabilities | 111,116 | ||||||||||||||||||||||||||||||||||||||
income taxes payable | -6,292 | 42,827 | -61,055 | 59,627 | |||||||||||||||||||||||||||||||||||
proceeds from sale of equipment and vehicles | |||||||||||||||||||||||||||||||||||||||
proceeds from maturity of short-term investments | 608,749 | ||||||||||||||||||||||||||||||||||||||
net gain on disposal of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||
proceeds from disposal of property, plant and equipment | 0 | ||||||||||||||||||||||||||||||||||||||
proceeds from sale of short-term investments | 449,999 | ||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of taxes received of 13,026 in 2013 | |||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of taxes received of 13,026 in 2013. | |||||||||||||||||||||||||||||||||||||||
gain on disposal of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||
cash received (paid) for income taxes, net of taxes received of 13,026 in 2013. | |||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information cash received (paid) for income taxes, net of taxes paid of 10,671 in 2013 | |||||||||||||||||||||||||||||||||||||||
net gain on sale of vehicles and equipment exchange | |||||||||||||||||||||||||||||||||||||||
income tax refund receivable | |||||||||||||||||||||||||||||||||||||||
cash dividend paid | |||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of refunds received of 13,026 and 61,650, respectively | |||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of taxes received of 13,026 in 2013 and 18,650 paid in 2012. | |||||||||||||||||||||||||||||||||||||||
cash paid (received) for income taxes, net of taxes received of 13,026 in 2013 and 6,238 paid in 2012 | |||||||||||||||||||||||||||||||||||||||
cash received (paid) for income taxes, net of taxes paid of 10,671 in 2013 and taxes received of 1,341 in 2012 | |||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of refunds received of 61,650 and 4,090, respectively | |||||||||||||||||||||||||||||||||||||||
supplemental schedule of noncash operating and investing activities | |||||||||||||||||||||||||||||||||||||||
equipment transferred from inventory to property, plant and equipment | |||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of refunds received of 18,650 and 4,090, respectively. | |||||||||||||||||||||||||||||||||||||||
net decrease in cash | |||||||||||||||||||||||||||||||||||||||
cash paid (received) for income taxes, net of taxes paid of 6,238 in 2012 and 4,090 received in 2011. | |||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of refunds received of 1,341 in 2012 | 4,846 | ||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of equipment and vehicles | |||||||||||||||||||||||||||||||||||||||
gain on sale of non-marketable equity securities | |||||||||||||||||||||||||||||||||||||||
loss on investment in non-marketable equity securities | |||||||||||||||||||||||||||||||||||||||
proceeds from sale of non-marketable equity securities | |||||||||||||||||||||||||||||||||||||||
cash at beginning of year | |||||||||||||||||||||||||||||||||||||||
cash at end of year | |||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information cash paid for income taxes, net of refunds received of 81,422 and 119,423, respectively | |||||||||||||||||||||||||||||||||||||||
gain on sale of equipment and vehicles | |||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of refunds received of 4,090 and 81,422, respectively | |||||||||||||||||||||||||||||||||||||||
raw materials | |||||||||||||||||||||||||||||||||||||||
work-in-progress | |||||||||||||||||||||||||||||||||||||||
finished goods | |||||||||||||||||||||||||||||||||||||||
reduction to lifo cost | |||||||||||||||||||||||||||||||||||||||
total inventory | |||||||||||||||||||||||||||||||||||||||
proceeds from sale of vehicles | |||||||||||||||||||||||||||||||||||||||
purchase of intangibles | |||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | |||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information cash paid for income taxes, net of refunds received of 74,156 in 2010 | |||||||||||||||||||||||||||||||||||||||
inventory | |||||||||||||||||||||||||||||||||||||||
deposits, prepaid expenses and other assets | |||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of refunds received of 81,422 and 119,423, respectively | |||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of refunds received of 81,422 and 116,307, respectively | |||||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based payment arrangement | |||||||||||||||||||||||||||||||||||||||
purchase of non-marketable equity securities | |||||||||||||||||||||||||||||||||||||||
supplemental schedule of noncash investing and financing activities | |||||||||||||||||||||||||||||||||||||||
construction payables incurred for building expansion | |||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of refunds received | |||||||||||||||||||||||||||||||||||||||
tax benefit from stock option exercise | |||||||||||||||||||||||||||||||||||||||
gain on sale of vehicles | |||||||||||||||||||||||||||||||||||||||
purchases of property, equipment and construction in progress | |||||||||||||||||||||||||||||||||||||||
net cash provided (used in) investing activities |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
