| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
7.68 M |
2.72 M |
1.14 M |
771,000.00 |
716,000.00 |
| Depreciation & Depletion |
7.68 M |
2.72 M |
1.14 M |
771,000.00 |
716,000.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.25 M |
5.17 M |
284,000.00 |
980,000.00 |
8.27 M |
| Funds from Operations |
-52.72 M |
-41.02 M |
-29.00 M |
-25.28 M |
-21.48 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.76 M |
-2.75 M |
-314,000.00 |
-507,000.00 |
1.30 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
373,000.00 |
-2.40 M |
-40,000.00 |
-707,000.00 |
1.48 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
42,000.00 |
-392,000.00 |
780,000.00 |
704,000.00 |
180,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
1.35 M |
37,000.00 |
-1.05 M |
-504,000.00 |
-360,000.00 |
| Net Cash Flow/Operating Activities |
-50.95 M |
-43.78 M |
-29.31 M |
-25.78 M |
-20.18 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 |
70.62 M |
186.64 M |
295.01 M |
159.77 M |
0.00 |
| Decrease in Investments |
96.38 M |
224.62 M |
270.81 M |
103.26 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
1.00 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-17.69 M |
20.91 M |
30.96 M |
57.26 M |
307,000.00 |
| Proceeds from Stock Options |
613,000.00 |
879,000.00 |
1.14 M |
596,000.00 |
314,000.00 |
| Other Proceeds from Sale/Issues of Stock |
23.59 M |
58.45 M |
0.00 |
112.78 M |
36.27 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
167,000.00 |
49,000.00 |
20,000.00 |
| Long Term Borrowings |
3.69 M |
28.10 M |
0.00 |
0.00 |
4.28 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.78 M |
3.56 M |
46,000.00 |
36,000.00 |
4,000.00 |
| 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 |
125,000.00 |
0.00 |
0.00 |
48,000.00 |
12,000.00 |
| Other Uses - Financing |
125,000.00 |
-1.36 M |
0.00 |
48,000.00 |
12,000.00 |
| Net Cash Flow - Financing |
26.24 M |
82.50 M |
923,000.00 |
113.34 M |
40.85 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |