| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
644,000.00 |
474,000.00 |
323,000.00 |
340,000.00 |
323,000.00 |
| Depreciation & Depletion |
644,000.00 |
474,000.00 |
323,000.00 |
340,000.00 |
323,000.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
306,000.00 |
269,000.00 |
185,000.00 |
264,000.00 |
21,000.00 |
| Deferred Income Taxes |
306,000.00 |
269,000.00 |
185,000.00 |
264,000.00 |
21,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
15.20 M |
990,000.00 |
758,000.00 |
74,000.00 |
226,000.00 |
| Funds from Operations |
-9.18 M |
7.09 M |
3.51 M |
1.22 M |
-4.32 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.86 M |
-3.47 M |
-4.62 M |
277,000.00 |
1.78 M |
| Incline (Decline) in Receivables |
-3.61 M |
-4.45 M |
-2.09 M |
-2.02 M |
1.72 M |
| Incline (Decline) in Inventories |
5.72 M |
-492,000.00 |
-2.45 M |
-37,000.00 |
849,000.00 |
| Incline (Decline) in Accounts Payable |
-1.99 M |
464,000.00 |
1.39 M |
25,000.00 |
-864,000.00 |
| Incline (Decline) in Income Taxes Payable |
2,000.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-1.53 M |
1.19 M |
-1.42 M |
2.08 M |
164,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-450,000.00 |
-184,000.00 |
-38,000.00 |
231,000.00 |
-86,000.00 |
| Net Cash Flow/Operating Activities |
-11.04 M |
3.62 M |
-1.11 M |
1.50 M |
-2.54 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 |
0.00 |
500,000.00 |
14.21 M |
11.90 M |
17.29 M |
| Decrease in Investments |
0.00 |
3.49 M |
12.82 M |
14.53 M |
20.85 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
5,000.00 |
4,000.00 |
5,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.11 M |
-1.93 M |
2.49 M |
-2.48 M |
-3.26 M |
| Proceeds from Stock Options |
503,000.00 |
2.34 M |
766,000.00 |
514,000.00 |
247,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
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 |
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 |
503,000.00 |
2.34 M |
766,000.00 |
514,000.00 |
247,000.00 |
| Effect of Exchange rate on Cash |
358,000.00 |
1.18 M |
-4,000.00 |
-41,000.00 |
-56,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |