| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.27 M |
1.53 M |
1.43 M |
787,000.00 |
215,000.00 |
| Depreciation & Depletion |
1.27 M |
1.53 M |
1.43 M |
787,000.00 |
215,000.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
4.09 M |
-535,000.00 |
-1.64 M |
-547,000.00 |
37,000.00 |
| Funds from Operations |
2.86 M |
1.02 M |
-10.14 M |
-23.01 M |
-18.90 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-606,000.00 |
2.01 M |
221,000.00 |
1.81 M |
2.34 M |
| Incline (Decline) in Receivables |
1.03 M |
-1.20 M |
-72,000.00 |
363,000.00 |
-536,000.00 |
| Incline (Decline) in Inventories |
-1.36 M |
994,000.00 |
-1.04 M |
-136,000.00 |
-1.52 M |
| Incline (Decline) in Accounts Payable |
-177,000.00 |
-54,000.00 |
466,000.00 |
258,000.00 |
3.64 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
-10,000.00 |
-54,000.00 |
— |
— |
| Incline (Decline) in Other Accruals |
-889,000.00 |
1.03 M |
-90,000.00 |
536,000.00 |
93,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
784,000.00 |
1.24 M |
952,000.00 |
786,000.00 |
668,000.00 |
| Net Cash Flow/Operating Activities |
2.25 M |
3.03 M |
-9.92 M |
-21.21 M |
-16.55 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 |
5.32 M |
2.30 M |
16.42 M |
9.66 M |
0.00 |
| Decrease in Investments |
3.38 M |
7.17 M |
13.80 M |
8.90 M |
611,000.00 |
| Disposal of Fixed Assets |
37,000.00 |
19,000.00 |
0.00 |
0.00 |
477,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-300,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
300,000.00 |
| Net Cash Flow - Investing |
-2.58 M |
-1.18 M |
-10.10 M |
9.42 M |
10.34 M |
| Proceeds from Stock Options |
272,000.00 |
475,000.00 |
279,000.00 |
424,000.00 |
1.88 M |
| Other Proceeds from Sale/Issues of Stock |
391,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
-153,000.00 |
153,000.00 |
0.00 |
| Reduction in Long Term Debt |
38,000.00 |
38,000.00 |
19,000.00 |
18,000.00 |
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 |
13.96 M |
35.74 M |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
13.96 M |
35.74 M |
| Net Cash Flow - Financing |
353,000.00 |
234,000.00 |
303,000.00 |
14.37 M |
36.16 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |