| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.94 M |
1.46 M |
1.16 M |
820,000.00 |
624,000.00 |
| Depreciation & Depletion |
1.90 M |
1.44 M |
874,000.00 |
687,000.00 |
538,000.00 |
| Amortization of Intangible Assets |
39,000.00 |
11,000.00 |
284,000.00 |
133,000.00 |
86,000.00 |
| 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 |
5.73 M |
14.28 M |
1.25 M |
611,000.00 |
168,000.00 |
| Funds from Operations |
-13.45 M |
-13.79 M |
-11.16 M |
-9.96 M |
-9.88 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.21 M |
-11.02 M |
-1.23 M |
-3.35 M |
1.52 M |
| Incline (Decline) in Receivables |
-2.51 M |
-3.72 M |
-4.22 M |
-2.66 M |
-159,000.00 |
| Incline (Decline) in Inventories |
1.81 M |
-2.39 M |
-2.04 M |
-1.22 M |
-267,000.00 |
| Incline (Decline) in Accounts Payable |
-2.20 M |
492,000.00 |
1.86 M |
-91,000.00 |
262,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-1.82 M |
-200,000.00 |
3.63 M |
60,000.00 |
1.85 M |
| Incline (Decline) in Other Assets or Liabilties |
1.52 M |
-5.20 M |
-461,000.00 |
563,000.00 |
-166,000.00 |
| Net Cash Flow/Operating Activities |
-16.66 M |
-24.81 M |
-12.39 M |
-13.31 M |
-8.36 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
12.42 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
23.85 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
500,000.00 |
30.20 M |
3.14 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
15,000.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
250,000.00 |
0.00 |
1.20 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.01 M |
16.80 M |
3.79 M |
-5.67 M |
-732,000.00 |
| Proceeds from Stock Options |
0.00 |
324,000.00 |
357,000.00 |
379,000.00 |
66,000.00 |
| Other Proceeds from Sale/Issues of Stock |
66,000.00 |
83.10 M |
16.42 M |
22.04 M |
0.00 |
| 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 |
25,000.00 |
34,000.00 |
9,000.00 |
8,000.00 |
8,000.00 |
| 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 |
41,000.00 |
83.38 M |
16.77 M |
22.41 M |
58,000.00 |
| Effect of Exchange rate on Cash |
581,000.00 |
-182,000.00 |
40,000.00 |
20,000.00 |
-15,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |