| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
341,000.00 |
261,000.00 |
154,000.00 |
257,000.00 |
527,000.00 |
| Depreciation & Depletion |
341,000.00 |
261,000.00 |
154,000.00 |
229,000.00 |
527,000.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
28,000.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.90 M |
7.45 M |
8.31 M |
17.58 M |
8.58 M |
| Funds from Operations |
-6.67 M |
-5.92 M |
-5.36 M |
-5.19 M |
-6.93 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-467,000.00 |
636,000.00 |
83,000.00 |
1.49 M |
-708,000.00 |
| Incline (Decline) in Receivables |
-46,000.00 |
281,000.00 |
-131,000.00 |
-170,000.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-161,000.00 |
-36,000.00 |
75,000.00 |
-101,000.00 |
-386,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
31,000.00 |
364,000.00 |
-175,000.00 |
522,000.00 |
-454,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-291,000.00 |
27,000.00 |
314,000.00 |
1.24 M |
132,000.00 |
| Net Cash Flow/Operating Activities |
-7.13 M |
-5.28 M |
-5.28 M |
-3.70 M |
-7.64 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 |
4.50 M |
8.82 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
8.82 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
22,000.00 |
0.00 |
0.00 |
| Other Uses - Investing |
235,000.00 |
250,000.00 |
0.00 |
0.00 |
-2.13 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
2.14 M |
| Net Cash Flow - Investing |
4.83 M |
1.36 M |
0.00 |
68,000.00 |
-2.12 M |
| Proceeds from Stock Options |
5.06 M |
5.17 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
642,000.00 |
0.00 |
21.27 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
36.38 M |
44,000.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
9,000.00 |
9,000.00 |
26.65 M |
4,000.00 |
10.00 M |
| 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 |
— |
| Other Uses - Financing |
0.00 |
-150,000.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Financing |
5.05 M |
5.16 M |
10.37 M |
40,000.00 |
11.12 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |