| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
498,000.00 |
273,000.00 |
157,000.00 |
— |
— |
| Depreciation & Depletion |
498,000.00 |
273,000.00 |
157,000.00 |
— |
— |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.39 M |
465,000.00 |
238,000.00 |
— |
— |
| Funds from Operations |
20.01 M |
6.13 M |
3.04 M |
— |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-23.23 M |
-4.63 M |
-1.66 M |
— |
— |
| Incline (Decline) in Receivables |
-345,000.00 |
-1.04 M |
-325,000.00 |
— |
— |
| Incline (Decline) in Inventories |
-22.99 M |
-18.52 M |
-5.21 M |
— |
— |
| Incline (Decline) in Accounts Payable |
4.41 M |
14.69 M |
2.39 M |
— |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
2.56 M |
178,000.00 |
669,000.00 |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-6.87 M |
65,000.00 |
817,000.00 |
— |
— |
| Net Cash Flow/Operating Activities |
-3.22 M |
1.50 M |
1.39 M |
— |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
— |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
— |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Cash Flow - Investing |
1.35 M |
367,000.00 |
197,000.00 |
— |
— |
| Proceeds from Stock Options |
4.77 M |
0.00 |
0.00 |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
— |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
886,000.00 |
780,000.00 |
0.00 |
— |
— |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline or Decline in Short Term Borrowings |
1.98 M |
0.00 |
-1.19 M |
— |
— |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
— |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
— |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Sources - Financing |
3.16 M |
0.00 |
0.00 |
— |
— |
| Other Uses - Financing |
3.16 M |
0.00 |
0.00 |
— |
— |
| Net Cash Flow - Financing |
9.02 M |
-780,000.00 |
-1.19 M |
— |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |