| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
651,000.00 |
774,000.00 |
716,000.00 |
652,000.00 |
2.15 M |
| Depreciation & Depletion |
651,000.00 |
774,000.00 |
716,000.00 |
652,000.00 |
2.15 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
2.11 M |
12.28 M |
-7.46 M |
-21.88 M |
322,000.00 |
| Funds from Operations |
-26.42 M |
-32.25 M |
-11.53 M |
-8.17 M |
-28.68 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-8.13 M |
-5.15 M |
-3.16 M |
-6.78 M |
15.95 M |
| Incline (Decline) in Receivables |
660,000.00 |
-2.49 M |
-4.13 M |
-664,000.00 |
1.21 M |
| Incline (Decline) in Inventories |
-4.05 M |
-5.23 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-2.14 M |
3.44 M |
4.57 M |
616,000.00 |
-3.17 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-2.11 M |
-800,000.00 |
2.56 M |
510,000.00 |
5.20 M |
| Incline (Decline) in Other Assets or Liabilties |
-487,000.00 |
-73,000.00 |
-6.16 M |
-7.24 M |
12.71 M |
| Net Cash Flow/Operating Activities |
-34.54 M |
-37.40 M |
-14.68 M |
-14.95 M |
-12.73 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 |
2.28 M |
44.48 M |
42.31 M |
5.00 M |
78.07 M |
| Decrease in Investments |
27.37 M |
54.48 M |
35.48 M |
21.17 M |
107.19 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
51,000.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-23.89 M |
-9.30 M |
7.94 M |
-15.36 M |
-28.52 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.26 M |
1.52 M |
67.67 M |
693,000.00 |
226,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
97,000.00 |
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 |
32,000.00 |
84,000.00 |
4.54 M |
34.50 M |
19,000.00 |
| 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 |
1.33 M |
1.44 M |
63.13 M |
-33.81 M |
207,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |