| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.02 M |
6.12 M |
3.92 M |
2.74 M |
1.24 M |
| Depreciation & Depletion |
3.41 M |
4.54 M |
2.31 M |
1.42 M |
1.09 M |
| Amortization of Intangible Assets |
1.61 M |
1.58 M |
1.61 M |
1.32 M |
147,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.08 M |
13.43 M |
6.14 M |
14.29 M |
80,000.00 |
| Funds from Operations |
-14.78 M |
-20.85 M |
-17.35 M |
-12.10 M |
-1.02 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.52 M |
-8.02 M |
-2.47 M |
2.76 M |
-4.14 M |
| Incline (Decline) in Receivables |
-2.54 M |
-2.80 M |
-1.92 M |
258,000.00 |
-2.56 M |
| Incline (Decline) in Inventories |
-1.60 M |
-11.08 M |
-4.10 M |
-177,000.00 |
-1.17 M |
| Incline (Decline) in Accounts Payable |
-2.40 M |
3.24 M |
1.57 M |
1.33 M |
-238,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
1.95 M |
2.33 M |
1.62 M |
827,000.00 |
355,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
1.07 M |
282,000.00 |
359,000.00 |
531,000.00 |
-530,000.00 |
| Net Cash Flow/Operating Activities |
-18.30 M |
-28.87 M |
-19.82 M |
-9.34 M |
-5.16 M |
| Additions to Other Assets |
0.00 |
69,000.00 |
0.00 |
0.00 |
36,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
9,000.00 |
2.57 M |
0.00 |
| Incline (Decline) in Inventories |
60.18 M |
17.13 M |
17.66 M |
29.02 M |
39.52 M |
| Decrease in Investments |
36.81 M |
34.45 M |
35.19 M |
42.02 M |
42.17 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
11,000.00 |
0.00 |
| Other Uses - Investing |
-313,000.00 |
54.40 M |
47,000.00 |
133,000.00 |
0.00 |
| Other Sources - Investing |
313,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
26.80 M |
40.90 M |
-15.10 M |
-7.37 M |
-1.92 M |
| Proceeds from Stock Options |
4.97 M |
3.06 M |
66.61 M |
2.16 M |
4.09 M |
| Other Proceeds from Sale/Issues of Stock |
41.97 M |
874,000.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
711,000.00 |
1.87 M |
50,000.00 |
66,000.00 |
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 |
46.23 M |
2.07 M |
66.56 M |
2.09 M |
4.09 M |
| Effect of Exchange rate on Cash |
-1.38 M |
105,000.00 |
-18,000.00 |
91,000.00 |
-56,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |