| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
12,000.00 |
13,000.00 |
14,000.00 |
7,000.00 |
531.00 |
| Depreciation & Depletion |
12,000.00 |
13,000.00 |
14,000.00 |
7,000.00 |
531.00 |
| 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 |
2.91 M |
1.06 M |
1.55 M |
767,000.00 |
1.69 M |
| Funds from Operations |
-17.14 M |
-10.50 M |
-23.31 M |
-19.32 M |
-13.85 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.22 M |
-464,000.00 |
68,000.00 |
2.08 M |
128,229.00 |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
189,000.00 |
199,000.00 |
367,000.00 |
-1,000.00 |
227,710.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
110,000.00 |
-1.34 M |
-297,000.00 |
1.87 M |
582,345.00 |
| Incline (Decline) in Other Assets or Liabilties |
-1.52 M |
682,000.00 |
-2,000.00 |
220,000.00 |
-681,826.00 |
| Net Cash Flow/Operating Activities |
-18.36 M |
-10.96 M |
-23.24 M |
-17.23 M |
-13.72 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 |
3.59 M |
6.38 M |
1.32 M |
25.86 M |
103.90 M |
| Decrease in Investments |
5.93 M |
1.00 M |
26.68 M |
40.97 M |
64.38 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
-2.33 M |
5.38 M |
-25.36 M |
-15.11 M |
39.51 M |
| Proceeds from Stock Options |
0.00 |
21,000.00 |
19,000.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
19.32 M |
18.84 M |
2.92 M |
1,000.00 |
49.03 M |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
13,000.00 |
13,000.00 |
12,000.00 |
5,000.00 |
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 |
6,000.00 |
18,000.00 |
43,000.00 |
16,000.00 |
62,417.00 |
| Other Uses - Financing |
6,000.00 |
18,000.00 |
43,000.00 |
16,000.00 |
62,417.00 |
| Net Cash Flow - Financing |
19.32 M |
18.87 M |
2.97 M |
12,000.00 |
49.09 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |