| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.53 M |
1.62 M |
2.12 M |
1.72 M |
1.75 M |
| Depreciation & Depletion |
1.53 M |
1.62 M |
2.12 M |
1.72 M |
1.75 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
19.09 M |
21.60 M |
27.04 M |
20.42 M |
8.24 M |
| Deferred Income Taxes |
19.09 M |
21.60 M |
27.04 M |
20.42 M |
8.24 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.62 M |
563,000.00 |
-592,000.00 |
3.03 M |
-14.45 M |
| Funds from Operations |
-24.89 M |
-26.49 M |
-23.92 M |
-21.78 M |
-14.79 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-8.50 M |
-3.50 M |
7.44 M |
20.68 M |
2.21 M |
| Incline (Decline) in Receivables |
-1.42 M |
217,000.00 |
598,000.00 |
46,000.00 |
472,000.00 |
| Incline (Decline) in Inventories |
-2.14 M |
6,000.00 |
-159,000.00 |
33,000.00 |
319,000.00 |
| Incline (Decline) in Accounts Payable |
-2.22 M |
1.83 M |
281,000.00 |
3.03 M |
-434,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.72 M |
-5.55 M |
6.55 M |
17.77 M |
2.14 M |
| Net Cash Flow/Operating Activities |
-33.39 M |
-30.00 M |
-16.48 M |
-1.10 M |
-12.57 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 |
28,000.00 |
| Incline (Decline) in Inventories |
5.74 M |
24.33 M |
63.41 M |
54.06 M |
50.32 M |
| Decrease in Investments |
5.74 M |
28.01 M |
67.14 M |
56.82 M |
51.13 M |
| Disposal of Fixed Assets |
0.00 |
3.18 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-13.43 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
13.43 M |
| Net Cash Flow - Investing |
393,000.00 |
-5.98 M |
-591,000.00 |
-911,000.00 |
-13.42 M |
| Proceeds from Stock Options |
795,000.00 |
1.88 M |
920,000.00 |
224,000.00 |
29,000.00 |
| Other Proceeds from Sale/Issues of Stock |
28.10 M |
25.90 M |
16.22 M |
4.69 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
1.05 M |
| Long Term Borrowings |
7.50 M |
0.00 |
600,000.00 |
1.38 M |
1.04 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
958,000.00 |
1.20 M |
952,000.00 |
936,000.00 |
847,000.00 |
| 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 |
-513,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
34.93 M |
26.58 M |
16.79 M |
5.36 M |
-831,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |