| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.43 M |
350,000.00 |
329,000.00 |
543,000.00 |
— |
| Depreciation & Depletion |
1.43 M |
350,000.00 |
329,000.00 |
543,000.00 |
— |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
31.54 M |
9.40 M |
11.54 M |
5.94 M |
— |
| Funds from Operations |
-70.24 M |
-49.53 M |
-43.70 M |
-27.04 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-4.58 M |
1.37 M |
-919,000.00 |
1.52 M |
— |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
-6.01 M |
-559,000.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
4.64 M |
531,000.00 |
1.80 M |
1.03 M |
— |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
-3.93 M |
2.58 M |
-2.98 M |
-1.01 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
723,000.00 |
-1.19 M |
260,000.00 |
1.50 M |
— |
| Net Cash Flow/Operating Activities |
-74.82 M |
-48.16 M |
-44.62 M |
-25.52 M |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
1.03 M |
31.80 M |
49.50 M |
18.55 M |
— |
| Decrease in Investments |
900,000.00 |
69.17 M |
66.15 M |
47.58 M |
— |
| Disposal of Fixed Assets |
14,000.00 |
171,000.00 |
33,000.00 |
18,000.00 |
— |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
4.41 M |
-30.29 M |
-8.48 M |
-29.00 M |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
384,000.00 |
51.43 M |
43.01 M |
93,000.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
20.06 M |
10.83 M |
0.00 |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
31.40 M |
0.00 |
150,000.00 |
0.00 |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
22.58 M |
— |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
22.58 M |
— |
| Net Cash Flow - Financing |
-10.95 M |
62.26 M |
42.86 M |
22.67 M |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |