| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
917,000.00 |
944,000.00 |
763,000.00 |
750,000.00 |
850,000.00 |
| Depreciation & Depletion |
917,000.00 |
944,000.00 |
763,000.00 |
750,000.00 |
850,000.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
9,000.00 |
120,000.00 |
214,000.00 |
174,000.00 |
— |
| Deferred Income Taxes |
9,000.00 |
120,000.00 |
214,000.00 |
174,000.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.51 M |
2.12 M |
-454,000.00 |
1.55 M |
2.67 M |
| Funds from Operations |
-13.78 M |
-15.13 M |
-13.27 M |
-10.12 M |
-7.43 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.92 M |
911,000.00 |
-1.68 M |
1.12 M |
13,000.00 |
| Incline (Decline) in Receivables |
92,000.00 |
-433,000.00 |
-119,000.00 |
-58,000.00 |
71,000.00 |
| Incline (Decline) in Inventories |
-555,000.00 |
-164,000.00 |
-797,000.00 |
94,000.00 |
-56,000.00 |
| Incline (Decline) in Accounts Payable |
-1.13 M |
643,000.00 |
470,000.00 |
493,000.00 |
-419,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-692,000.00 |
495,000.00 |
-2.05 M |
103,000.00 |
-7,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-637,000.00 |
370,000.00 |
820,000.00 |
486,000.00 |
424,000.00 |
| Net Cash Flow/Operating Activities |
-16.70 M |
-14.22 M |
-14.95 M |
-9.00 M |
-7.42 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 |
4.97 M |
45.98 M |
17.71 M |
32.64 M |
13.08 M |
| Decrease in Investments |
19.03 M |
40.82 M |
36.30 M |
11.61 M |
21.08 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
6,000.00 |
12,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-540,000.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
540,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-12.66 M |
6.61 M |
-18.29 M |
21.59 M |
-7.13 M |
| Proceeds from Stock Options |
146,000.00 |
167,000.00 |
161,000.00 |
158,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
15.35 M |
10.94 M |
32.59 M |
14,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
6,000.00 |
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 |
4.09 M |
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 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Sources - Financing |
0.00 |
0.00 |
79,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
79,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
146,000.00 |
15.52 M |
7.10 M |
32.74 M |
14,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |