| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
12.00 M |
6.74 M |
1.06 M |
1.09 M |
787,000.00 |
| Depreciation & Depletion |
3.25 M |
1.62 M |
1.06 M |
1.09 M |
787,000.00 |
| Amortization of Intangible Assets |
8.74 M |
5.12 M |
0.00 |
0.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
128.72 M |
30.69 M |
16.71 M |
303,000.00 |
13,000.00 |
| Funds from Operations |
4.35 M |
5.46 M |
-5.31 M |
-10.85 M |
-10.86 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.80 M |
-6.58 M |
-4.92 M |
-3.14 M |
769,000.00 |
| Incline (Decline) in Receivables |
10.58 M |
-14.65 M |
-5.80 M |
-1.52 M |
-136,000.00 |
| Incline (Decline) in Inventories |
-3.35 M |
-3.69 M |
-5.34 M |
-415,000.00 |
-213,000.00 |
| Incline (Decline) in Accounts Payable |
-11.22 M |
8.95 M |
4.52 M |
566,000.00 |
557,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-849,000.00 |
1.76 M |
369,000.00 |
54,000.00 |
52,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
1.04 M |
1.06 M |
1.33 M |
-1.83 M |
509,000.00 |
| Net Cash Flow/Operating Activities |
551,000.00 |
-1.12 M |
-10.23 M |
-13.99 M |
-10.09 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 |
17.14 M |
2.96 M |
10.96 M |
18.14 M |
7.00 M |
| Decrease in Investments |
15.77 M |
7.75 M |
8.20 M |
22.40 M |
13.81 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
6.11 M |
-4.14 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
4.14 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
14.93 M |
-2.94 M |
3.92 M |
-3.60 M |
-6.41 M |
| Proceeds from Stock Options |
1.26 M |
42,000.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
1.19 M |
42.69 M |
3.14 M |
24.93 M |
6.97 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
237,000.00 |
7,000.00 |
2,000.00 |
0.00 |
3,000.00 |
| Long Term Borrowings |
0.00 |
2.85 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-2.00 M |
-1.14 M |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
7.24 M |
705,000.00 |
447,000.00 |
686,000.00 |
439,000.00 |
| 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 |
-7.03 M |
43.73 M |
2.69 M |
24.24 M |
6.53 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |