| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.72 M |
1.72 M |
1.39 M |
1.09 M |
1.36 M |
| Depreciation & Depletion |
2.94 M |
1.53 M |
1.19 M |
886,000.00 |
1.36 M |
| Amortization of Intangible Assets |
782,000.00 |
186,000.00 |
200,000.00 |
200,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
394,000.00 |
50,000.00 |
0.00 |
0.00 |
51,000.00 |
| Deferred Income Taxes |
394,000.00 |
50,000.00 |
0.00 |
0.00 |
51,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.46 M |
7.46 M |
6.08 M |
1.01 M |
906,000.00 |
| Funds from Operations |
10.10 M |
-2.46 M |
-11.02 M |
-19.70 M |
-23.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.36 M |
-5.11 M |
2.34 M |
-1.65 M |
-852,000.00 |
| Incline (Decline) in Receivables |
-1.67 M |
-5.16 M |
-2.52 M |
-2.50 M |
-383,000.00 |
| Incline (Decline) in Inventories |
559,000.00 |
-1.94 M |
2.93 M |
-1.22 M |
508,000.00 |
| Incline (Decline) in Accounts Payable |
-1.74 M |
1.16 M |
105,000.00 |
85,000.00 |
-33,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
3.00 M |
2.08 M |
1.16 M |
2.09 M |
-823,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-5.51 M |
-1.25 M |
667,000.00 |
-109,000.00 |
-121,000.00 |
| Net Cash Flow/Operating Activities |
4.74 M |
-7.56 M |
-8.68 M |
-21.36 M |
-24.66 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
22.98 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
5.00 M |
88.60 M |
21.95 M |
85.90 M |
38.25 M |
| Decrease in Investments |
22.05 M |
45.70 M |
19.20 M |
96.25 M |
33.00 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
351,000.00 |
0.00 |
-69,000.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
69,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
12.06 M |
46.21 M |
4.05 M |
-8.02 M |
5.76 M |
| Proceeds from Stock Options |
3.79 M |
15.20 M |
3.39 M |
1.03 M |
2.62 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-3.10 M |
8,000.00 |
22.88 M |
23.94 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
30.00 M |
86.25 M |
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 |
56,000.00 |
19.37 M |
0.00 |
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 |
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 |
33.74 M |
78.99 M |
3.39 M |
23.91 M |
26.56 M |
| Effect of Exchange rate on Cash |
-148,000.00 |
18,000.00 |
55,000.00 |
68,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |