| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.28 M |
3.34 M |
3.70 M |
2.90 M |
3.43 M |
| Depreciation & Depletion |
3.28 M |
3.34 M |
3.70 M |
2.90 M |
3.43 M |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
3.97 M |
4.10 M |
3.65 M |
1.76 M |
0.00 |
| Deferred Income Taxes |
3.97 M |
4.10 M |
3.65 M |
1.76 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
21.14 M |
-315,000.00 |
1.66 M |
478,000.00 |
756,000.00 |
| Funds from Operations |
14.76 M |
-5.73 M |
-10.56 M |
-11.42 M |
-15.41 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-19.31 M |
-5.85 M |
-1.84 M |
350,000.00 |
1.81 M |
| Incline (Decline) in Receivables |
-20.49 M |
-6.41 M |
-4.60 M |
-3.34 M |
-164,000.00 |
| Incline (Decline) in Inventories |
92,000.00 |
-80,000.00 |
-835,000.00 |
-348,000.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
922,000.00 |
-1.14 M |
933,000.00 |
1.56 M |
1.17 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
216,000.00 |
1.84 M |
1.27 M |
262,000.00 |
484,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-49,000.00 |
-55,000.00 |
1.40 M |
2.22 M |
315,000.00 |
| Net Cash Flow/Operating Activities |
-4.55 M |
-11.58 M |
-12.40 M |
-11.07 M |
-13.60 M |
| Additions to Other Assets |
0.00 |
0.00 |
152,000.00 |
137,000.00 |
248,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
3.41 M |
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 |
0.00 |
10.33 M |
415,000.00 |
1.48 M |
0.00 |
| Other Uses - Investing |
0.00 |
132,000.00 |
0.00 |
0.00 |
-1,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
1,000.00 |
| Net Cash Flow - Investing |
3.50 M |
-6.33 M |
9.20 M |
4.31 M |
4.34 M |
| Proceeds from Stock Options |
827,000.00 |
606,000.00 |
399,000.00 |
195,000.00 |
270,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
2.89 M |
15.00 M |
24.42 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
52.56 M |
0.00 |
4.85 M |
1.98 M |
2.80 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
8.03 M |
7.97 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
45.01 M |
2.01 M |
3.42 M |
2.17 M |
1.22 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 |
0.00 |
| Other Uses - Financing |
0.00 |
-230,000.00 |
0.00 |
-342,000.00 |
0.00 |
| Net Cash Flow - Financing |
8.37 M |
6.39 M |
12.69 M |
14.66 M |
26.27 M |
| Effect of Exchange rate on Cash |
-77,000.00 |
28,000.00 |
8,000.00 |
23,000.00 |
-7,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |