| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.01 M |
4.00 M |
2.58 M |
1.52 M |
1.01 M |
| Depreciation & Depletion |
5.01 M |
4.00 M |
2.58 M |
1.52 M |
1.00 M |
| Amortization of Intangible Assets |
8,000.00 |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
1.42 M |
671,000.00 |
137,000.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
1.42 M |
671,000.00 |
137,000.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.23 M |
6.35 M |
2.99 M |
1.14 M |
264,000.00 |
| Funds from Operations |
-1.85 M |
-16.95 M |
-23.35 M |
-28.70 M |
-23.72 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.03 M |
-1.76 M |
2.57 M |
1.10 M |
611,000.00 |
| Incline (Decline) in Receivables |
-3.72 M |
-3.23 M |
-1.51 M |
-238,000.00 |
-113,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-68,000.00 |
-557,000.00 |
1.13 M |
292,000.00 |
274,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
3.39 M |
3.41 M |
1.34 M |
1.60 M |
788,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
1.43 M |
-1.39 M |
1.61 M |
-552,000.00 |
-338,000.00 |
| Net Cash Flow/Operating Activities |
-818,000.00 |
-18.71 M |
-20.78 M |
-27.60 M |
-23.11 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 |
112.11 M |
66.06 M |
40.07 M |
50.75 M |
0.00 |
| Decrease in Investments |
96.00 M |
66.16 M |
61.53 M |
0.00 |
50,000.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-44,000.00 |
0.00 |
500,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
44,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
26.17 M |
4.74 M |
-13.09 M |
54.22 M |
1.81 M |
| Proceeds from Stock Options |
1.68 M |
0.00 |
0.00 |
0.00 |
144,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
50.24 M |
179,000.00 |
58.71 M |
52.15 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
4.91 M |
4.09 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.69 M |
2.55 M |
1.31 M |
417,000.00 |
161,000.00 |
| 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 |
-1.01 M |
47.69 M |
3.78 M |
62.38 M |
52.13 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |