| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
353,000.00 |
437,000.00 |
376,000.00 |
378,000.00 |
269,000.00 |
| Depreciation & Depletion |
353,000.00 |
437,000.00 |
376,000.00 |
378,000.00 |
269,000.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
30,000.00 |
40,000.00 |
50,000.00 |
— |
— |
| Deferred Income Taxes |
30,000.00 |
40,000.00 |
50,000.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
66,000.00 |
17,000.00 |
27,000.00 |
223,000.00 |
365,000.00 |
| Funds from Operations |
-431,000.00 |
-536,000.00 |
599,000.00 |
225,000.00 |
900,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
128,000.00 |
-69,000.00 |
-257,000.00 |
-597,000.00 |
-766,000.00 |
| Incline (Decline) in Receivables |
204,000.00 |
-53,000.00 |
58,000.00 |
-262,000.00 |
103,000.00 |
| Incline (Decline) in Inventories |
-616,000.00 |
-135,000.00 |
-408,000.00 |
-255,000.00 |
-1.39 M |
| Incline (Decline) in Accounts Payable |
165,000.00 |
312,000.00 |
-288,000.00 |
23,000.00 |
621,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
222,000.00 |
-226,000.00 |
389,000.00 |
-115,000.00 |
-109,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
153,000.00 |
33,000.00 |
-8,000.00 |
12,000.00 |
8,000.00 |
| Net Cash Flow/Operating Activities |
-303,000.00 |
-605,000.00 |
342,000.00 |
-372,000.00 |
134,000.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
1,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
51,000.00 |
706,000.00 |
803,000.00 |
134,000.00 |
601,000.00 |
| Proceeds from Stock Options |
0.00 |
23,000.00 |
332,000.00 |
3,000.00 |
581,000.00 |
| 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 |
631,000.00 |
539,000.00 |
775,000.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-292,000.00 |
547,000.00 |
176,000.00 |
25,000.00 |
0.00 |
| Reduction in Long Term Debt |
120,000.00 |
103,000.00 |
627,000.00 |
71,000.00 |
61,000.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
219,000.00 |
1.01 M |
656,000.00 |
-43,000.00 |
520,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |