| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.48 M |
3.68 M |
3.06 M |
2.84 M |
1.74 M |
| Depreciation & Depletion |
2.87 M |
3.27 M |
2.89 M |
2.54 M |
1.60 M |
| Amortization of Intangible Assets |
607,000.00 |
408,000.00 |
171,000.00 |
292,000.00 |
135,000.00 |
| Deferred Income Taxes and Investment Tax credity |
4.23 M |
6.67 M |
9.25 M |
— |
— |
| Deferred Income Taxes |
4.23 M |
6.67 M |
9.25 M |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.69 M |
20.21 M |
3.68 M |
1.07 M |
479,000.00 |
| Funds from Operations |
-86.45 M |
-39.34 M |
-48.94 M |
-23.22 M |
-18.74 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
5.74 M |
170,000.00 |
-5.16 M |
2.89 M |
508,000.00 |
| Incline (Decline) in Receivables |
3.45 M |
-3.45 M |
0.00 |
0.00 |
109,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-359,000.00 |
6.33 M |
-338,000.00 |
811,000.00 |
2.39 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
2.65 M |
-2.71 M |
-4.82 M |
2.08 M |
-1.99 M |
| Net Cash Flow/Operating Activities |
-80.71 M |
-39.17 M |
-54.10 M |
-20.33 M |
-18.23 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 |
35.02 M |
43.35 M |
209.04 M |
34.10 M |
51.21 M |
| Decrease in Investments |
33.36 M |
43.34 M |
201.81 M |
60.06 M |
24.04 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
3.70 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
8.65 M |
6.34 M |
9.82 M |
-23.61 M |
32.18 M |
| Proceeds from Stock Options |
1.33 M |
0.00 |
3.36 M |
351,000.00 |
50.45 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
106.49 M |
110.16 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
2.48 M |
0.00 |
1.27 M |
2.57 M |
3.79 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.61 M |
2.10 M |
2.27 M |
2.32 M |
998,000.00 |
| 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 |
-3.14 M |
-6.74 M |
0.00 |
-500,000.00 |
0.00 |
| Net Cash Flow - Financing |
-1.93 M |
97.65 M |
112.52 M |
102,000.00 |
53.25 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |