| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.83 M |
2.49 M |
1.83 M |
759,000.00 |
536,000.00 |
| Depreciation & Depletion |
1.85 M |
1.48 M |
1.13 M |
759,000.00 |
536,000.00 |
| Amortization of Intangible Assets |
980,000.00 |
1.00 M |
698,000.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
18.51 M |
40.79 M |
10.00 M |
0.00 |
6.75 M |
| Deferred Income Taxes |
18.51 M |
40.79 M |
10.00 M |
0.00 |
6.75 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
899,000.00 |
-5.75 M |
-2.59 M |
2.36 M |
3.08 M |
| Funds from Operations |
-17.10 M |
-63.24 M |
-52.81 M |
-17.44 M |
-12.36 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
65,000.00 |
31.20 M |
15.57 M |
-5.42 M |
5.02 M |
| Incline (Decline) in Receivables |
827,000.00 |
-5.08 M |
-976,000.00 |
2.44 M |
-2.91 M |
| Incline (Decline) in Inventories |
0.00 |
257,000.00 |
-257,000.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-3.51 M |
2.24 M |
1.01 M |
-439,000.00 |
-19,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-6.13 M |
930,000.00 |
5.85 M |
-530,000.00 |
1.31 M |
| Incline (Decline) in Other Assets or Liabilties |
8.88 M |
32.86 M |
9.95 M |
-6.89 M |
6.64 M |
| Net Cash Flow/Operating Activities |
-17.04 M |
-32.03 M |
-37.24 M |
-22.86 M |
-7.33 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
14.04 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
35.76 M |
98.50 M |
79.20 M |
84.01 M |
49.64 M |
| Decrease in Investments |
69.97 M |
98.55 M |
74.00 M |
65.87 M |
5.55 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 |
-30.12 M |
3.60 M |
20.38 M |
18.71 M |
45.95 M |
| Proceeds from Stock Options |
209,000.00 |
171,000.00 |
1.45 M |
133,000.00 |
86,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
44.04 M |
33.14 M |
46.46 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
19,000.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
2.00 M |
5.50 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 |
817,000.00 |
0.00 |
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 |
30.00 M |
17.40 M |
435,000.00 |
272,000.00 |
| Other Uses - Financing |
0.00 |
30.00 M |
17.40 M |
435,000.00 |
-136,000.00 |
| Net Cash Flow - Financing |
1.39 M |
35.65 M |
62.90 M |
33.70 M |
46.40 M |
| Effect of Exchange rate on Cash |
-663,000.00 |
116,000.00 |
149,000.00 |
-5,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |