| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.96 M |
2.22 M |
3.00 M |
4.20 M |
5.18 M |
| Depreciation & Depletion |
2.70 M |
1.90 M |
2.70 M |
3.90 M |
4.91 M |
| Amortization of Intangible Assets |
259,000.00 |
315,000.00 |
304,000.00 |
300,000.00 |
267,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
931,000.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
931,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.30 M |
4.45 M |
6.92 M |
5.50 M |
1.14 M |
| Funds from Operations |
-35.46 M |
-29.45 M |
-26.80 M |
-37.38 M |
-33.13 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-20.07 M |
8.35 M |
-13.64 M |
-8.08 M |
-4.31 M |
| Incline (Decline) in Receivables |
-4.12 M |
-3.09 M |
1.87 M |
-3.04 M |
963,000.00 |
| Incline (Decline) in Inventories |
-14.36 M |
6.56 M |
-10.00 M |
-3.78 M |
-4.06 M |
| Incline (Decline) in Accounts Payable |
3.64 M |
1.79 M |
-2.36 M |
1.40 M |
534,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Other Accruals |
-935,000.00 |
-2.35 M |
-2.88 M |
-1.75 M |
-2.29 M |
| Incline (Decline) in Other Assets or Liabilties |
-4.31 M |
5.44 M |
-262,000.00 |
-906,000.00 |
543,000.00 |
| Net Cash Flow/Operating Activities |
-55.53 M |
-21.10 M |
-40.44 M |
-45.46 M |
-37.44 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 |
0.00 |
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 |
20,000.00 |
3,000.00 |
49,000.00 |
166,000.00 |
3,000.00 |
| Other Uses - Investing |
-33,000.00 |
33,000.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
33,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
6.70 M |
797,000.00 |
1.45 M |
1.13 M |
1.05 M |
| Proceeds from Stock Options |
2.11 M |
2.22 M |
1.69 M |
17,000.00 |
304,000.00 |
| Other Proceeds from Sale/Issues of Stock |
33.40 M |
1.98 M |
42.49 M |
41.05 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 |
3.65 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
16,000.00 |
28,000.00 |
20,000.00 |
17,000.00 |
598,000.00 |
| 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 |
39.15 M |
4.18 M |
44.16 M |
41.05 M |
-294,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |