| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.39 M |
580,000.00 |
630,000.00 |
815,000.00 |
1.05 M |
| Depreciation & Depletion |
1.39 M |
580,000.00 |
630,000.00 |
815,000.00 |
1.05 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
1.96 M |
324,000.00 |
267,000.00 |
— |
— |
| Deferred Income Taxes |
1.96 M |
324,000.00 |
267,000.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.89 M |
1.80 M |
1.78 M |
132,000.00 |
347,000.00 |
| Funds from Operations |
32.96 M |
15.73 M |
-1.35 M |
-8.22 M |
-8.83 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-4.80 M |
-2.62 M |
-2.08 M |
-1.41 M |
-24,000.00 |
| Incline (Decline) in Receivables |
-9.79 M |
-5.34 M |
-3.71 M |
-2.24 M |
-83,000.00 |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
1.64 M |
2.32 M |
788,000.00 |
829,000.00 |
-33,000.00 |
| Incline (Decline) in Income Taxes Payable |
2.91 M |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
988,000.00 |
1.44 M |
690,000.00 |
218,000.00 |
5,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-553,000.00 |
-1.05 M |
156,000.00 |
-223,000.00 |
87,000.00 |
| Net Cash Flow/Operating Activities |
28.16 M |
13.10 M |
-3.42 M |
-9.64 M |
-8.85 M |
| Additions to Other Assets |
50,000.00 |
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 |
114.95 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
79.80 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
21,000.00 |
0.00 |
24,000.00 |
258,000.00 |
0.00 |
| Other Uses - Investing |
0.00 |
34.78 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
8.00 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
44.74 M |
36.02 M |
958,000.00 |
207,000.00 |
389,000.00 |
| Proceeds from Stock Options |
1.86 M |
56,000.00 |
21,000.00 |
26,000.00 |
2,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
72.54 M |
0.00 |
15.94 M |
2.89 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
284,000.00 |
715,000.00 |
3.42 M |
478,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
3.20 M |
1.41 M |
851,000.00 |
949,000.00 |
| 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 |
2.97 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
2.20 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
4.07 M |
69.68 M |
-678,000.00 |
18.53 M |
2.42 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |