| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.63 M |
2.32 M |
2.46 M |
3.17 M |
4.64 M |
| Depreciation & Depletion |
2.58 M |
2.29 M |
2.04 M |
1.96 M |
3.39 M |
| Amortization of Intangible Assets |
48,000.00 |
31,000.00 |
424,000.00 |
1.21 M |
1.25 M |
| Deferred Income Taxes and Investment Tax credity |
19.77 M |
9.27 M |
14.51 M |
6.02 M |
0.00 |
| Deferred Income Taxes |
19.77 M |
9.27 M |
14.51 M |
6.02 M |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
22.51 M |
6.89 M |
4.52 M |
1.32 M |
204,000.00 |
| Funds from Operations |
-18.77 M |
-15.13 M |
-26.34 M |
-13.63 M |
-22.79 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
9.33 M |
-3.16 M |
16.86 M |
6.42 M |
585,000.00 |
| Incline (Decline) in Receivables |
-433,000.00 |
-1.47 M |
2.34 M |
-2.01 M |
-513,000.00 |
| Incline (Decline) in Inventories |
-2.02 M |
-82,000.00 |
-64,000.00 |
-204,000.00 |
-27,000.00 |
| Incline (Decline) in Accounts Payable |
-816,000.00 |
970,000.00 |
-971,000.00 |
177,000.00 |
1.04 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-449,000.00 |
1.59 M |
1.52 M |
1.05 M |
-88,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
13.05 M |
-4.17 M |
14.04 M |
7.41 M |
171,000.00 |
| Net Cash Flow/Operating Activities |
-9.43 M |
-18.30 M |
-9.48 M |
-7.21 M |
-22.21 M |
| Additions to Other Assets |
25,000.00 |
100,000.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
21.49 M |
33.46 M |
56.25 M |
13.85 M |
47.73 M |
| Decrease in Investments |
22.70 M |
49.18 M |
41.82 M |
30.23 M |
69.66 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 |
-289,000.00 |
-13.08 M |
16.65 M |
-13.98 M |
-20.79 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 |
1.50 M |
2.43 M |
39.22 M |
712,000.00 |
| 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 |
263,000.00 |
244,000.00 |
286,000.00 |
482,000.00 |
467,000.00 |
| 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 |
1.00 M |
1.25 M |
2.14 M |
38.74 M |
245,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |