| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.56 M |
1.15 M |
1.14 M |
1.04 M |
475,000.00 |
| Depreciation & Depletion |
1.22 M |
841,000.00 |
636,000.00 |
639,000.00 |
454,000.00 |
| Amortization of Intangible Assets |
337,000.00 |
309,000.00 |
504,000.00 |
399,000.00 |
21,000.00 |
| Deferred Income Taxes and Investment Tax credity |
54.73 M |
61.24 M |
21.55 M |
2.96 M |
4.30 M |
| Deferred Income Taxes |
54.73 M |
61.24 M |
21.55 M |
2.96 M |
4.30 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-7.21 M |
-3.96 M |
-4.51 M |
-485,000.00 |
-17.38 M |
| Funds from Operations |
-57.43 M |
-43.17 M |
-38.88 M |
-36.29 M |
-22.12 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
54.50 M |
5.53 M |
27.42 M |
1.47 M |
6.45 M |
| Incline (Decline) in Receivables |
40.24 M |
-56,000.00 |
92,000.00 |
-153,000.00 |
0.00 |
| Incline (Decline) in Inventories |
-14,000.00 |
129,000.00 |
-72,000.00 |
313,000.00 |
-448,000.00 |
| Incline (Decline) in Accounts Payable |
1.21 M |
278,000.00 |
-71,000.00 |
507,000.00 |
439,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
33,000.00 |
3.56 M |
-61,000.00 |
893,000.00 |
1.26 M |
| Incline (Decline) in Other Assets or Liabilties |
13.04 M |
1.62 M |
27.53 M |
-93,000.00 |
5.20 M |
| Net Cash Flow/Operating Activities |
-2.92 M |
-37.63 M |
-11.46 M |
-34.82 M |
-15.67 M |
| Additions to Other Assets |
0.00 |
513,000.00 |
240,000.00 |
446,000.00 |
4.83 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
2.90 M |
1.74 M |
578,000.00 |
1.38 M |
6.00 M |
| Proceeds from Stock Options |
0.00 |
826,000.00 |
153,000.00 |
27,000.00 |
27,000.00 |
| Other Proceeds from Sale/Issues of Stock |
1.17 M |
19.18 M |
57.43 M |
45.66 M |
71.84 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
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 |
5,000.00 |
5,000.00 |
5,000.00 |
4,000.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
-433,000.00 |
| Net Cash Flow - Financing |
1.16 M |
20.00 M |
57.57 M |
45.69 M |
71.43 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |