| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.04 M |
1.06 M |
852,000.00 |
1.03 M |
1.31 M |
| Depreciation & Depletion |
1.04 M |
1.06 M |
852,000.00 |
1.02 M |
1.25 M |
| Amortization of Intangible Assets |
1,800.00 |
58,700.00 |
134,400.00 |
108,600.00 |
— |
| 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 |
3.90 M |
3.84 M |
2.20 M |
1.46 M |
-6.22 M |
| Funds from Operations |
-59.30 M |
-51.48 M |
-41.99 M |
-31.65 M |
-22.25 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.57 M |
-3.44 M |
574,000.00 |
11.39 M |
1.55 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-276,000.00 |
-845,000.00 |
1.31 M |
-79,500.00 |
577,600.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-7.08 M |
1.44 M |
6.90 M |
11.61 M |
1.47 M |
| Incline (Decline) in Other Assets or Liabilties |
1.78 M |
-4.04 M |
-7.64 M |
-144,100.00 |
-494,000.00 |
| Net Cash Flow/Operating Activities |
-64.87 M |
-54.93 M |
-41.42 M |
-20.26 M |
-20.69 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 |
79.97 M |
222.23 M |
116.60 M |
54.52 M |
36.65 M |
| Decrease in Investments |
149.91 M |
180.74 M |
83.17 M |
48.89 M |
29.85 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-12.52 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
12.52 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-69.71 M |
41.90 M |
22.94 M |
6.65 M |
7.38 M |
| Proceeds from Stock Options |
98.60 M |
64.54 M |
41.67 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
535,000.00 |
0.00 |
4.86 M |
0.00 |
31.50 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
754,000.00 |
1.63 M |
782,400.00 |
1.95 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
909,000.00 |
1.13 M |
1.03 M |
1.56 M |
3.35 M |
| 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 |
-12.52 M |
0.00 |
| Net Cash Flow - Financing |
-374,000.00 |
98.22 M |
70.00 M |
28.37 M |
30.11 M |
| Effect of Exchange rate on Cash |
-287,000.00 |
115,000.00 |
42,000.00 |
38,200.00 |
-40,700.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |