| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
567,000.00 |
254,000.00 |
241,000.00 |
189,000.00 |
21,000.00 |
| Depreciation & Depletion |
554,000.00 |
241,000.00 |
235,000.00 |
188,000.00 |
21,000.00 |
| Amortization of Intangible Assets |
13,000.00 |
13,000.00 |
6,000.00 |
1,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.14 M |
4.22 M |
1.83 M |
468,000.00 |
208,000.00 |
| Funds from Operations |
-36.66 M |
-18.07 M |
-6.00 M |
-2.73 M |
-545,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
1.75 M |
2.56 M |
2.07 M |
334,000.00 |
28,000.00 |
| Incline (Decline) in Receivables |
-1.99 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-1.37 M |
830,000.00 |
1.30 M |
33,000.00 |
30,000.00 |
| Incline (Decline) in Income Taxes Payable |
917,000.00 |
255,000.00 |
10,000.00 |
2,000.00 |
1,000.00 |
| Incline (Decline) in Other Accruals |
4.20 M |
2.41 M |
706,000.00 |
134,000.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
0.00 |
-930,000.00 |
63,000.00 |
165,000.00 |
-3,000.00 |
| Net Cash Flow/Operating Activities |
-34.90 M |
-15.51 M |
-3.92 M |
-2.39 M |
-517,000.00 |
| Additions to Other Assets |
17,000.00 |
66,000.00 |
161,000.00 |
44,000.00 |
10,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
25.61 M |
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 |
0.00 |
41,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
28.40 M |
1.38 M |
341,000.00 |
595,000.00 |
408,000.00 |
| Proceeds from Stock Options |
1.20 M |
5,000.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
46.82 M |
80.64 M |
19.02 M |
2.98 M |
1.15 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
2.58 M |
154,000.00 |
0.00 |
| Other Uses - Financing |
0.00 |
-1.27 M |
2.42 M |
154,000.00 |
0.00 |
| Net Cash Flow - Financing |
48.01 M |
79.37 M |
21.44 M |
3.13 M |
1.15 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |