| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.17 M |
1.40 M |
1.07 M |
1.09 M |
1.28 M |
| Depreciation & Depletion |
2.13 M |
1.32 M |
975,000.00 |
883,000.00 |
655,000.00 |
| Amortization of Intangible Assets |
38,000.00 |
89,000.00 |
93,000.00 |
204,000.00 |
628,000.00 |
| Deferred Income Taxes and Investment Tax credity |
80.42 M |
11.17 M |
11.73 M |
11.51 M |
8.50 M |
| Deferred Income Taxes |
80.42 M |
11.17 M |
11.73 M |
11.51 M |
8.50 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.74 M |
6.04 M |
3.08 M |
1.43 M |
647,000.00 |
| Funds from Operations |
-32.38 M |
-33.26 M |
-41.80 M |
-35.74 M |
-26.98 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
79.09 M |
2.81 M |
-1.77 M |
6.91 M |
10.14 M |
| Incline (Decline) in Receivables |
-4.67 M |
-2.52 M |
-4.96 M |
172,000.00 |
-3.21 M |
| Incline (Decline) in Inventories |
-4.32 M |
-2.34 M |
1.58 M |
-373,000.00 |
1.36 M |
| Incline (Decline) in Accounts Payable |
11.55 M |
9.10 M |
3.48 M |
6.47 M |
3.95 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
76.53 M |
-1.44 M |
-1.87 M |
638,000.00 |
8.04 M |
| Net Cash Flow/Operating Activities |
46.71 M |
-30.46 M |
-43.57 M |
-28.83 M |
-16.84 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 |
2.40 M |
16.90 M |
63.34 M |
47.28 M |
32.10 M |
| Decrease in Investments |
3.60 M |
21.01 M |
78.78 M |
36.02 M |
18.00 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
1.90 M |
0.00 |
4,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
9.81 M |
369,000.00 |
-11.80 M |
12.50 M |
15.30 M |
| Proceeds from Stock Options |
6.36 M |
5.31 M |
1.04 M |
1.24 M |
423,000.00 |
| Other Proceeds from Sale/Issues of Stock |
266,000.00 |
50.10 M |
44.52 M |
39.20 M |
36.51 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
759,000.00 |
209,000.00 |
113,000.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
9.50 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-9.55 M |
| Reduction in Long Term Debt |
5,000.00 |
61,000.00 |
261,000.00 |
427,000.00 |
768,000.00 |
| 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 |
1.18 M |
1.15 M |
0.00 |
18,000.00 |
264,000.00 |
| Other Uses - Financing |
1.18 M |
1.15 M |
0.00 |
18,000.00 |
264,000.00 |
| Net Cash Flow - Financing |
7.05 M |
56.29 M |
45.19 M |
40.03 M |
36.38 M |
| Effect of Exchange rate on Cash |
-292,000.00 |
-8,000.00 |
29,000.00 |
-31,000.00 |
18,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |