| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.82 M |
1.34 M |
851,000.00 |
331,000.00 |
140,000.00 |
| Depreciation & Depletion |
2.82 M |
1.34 M |
851,000.00 |
331,000.00 |
140,000.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
1.05 M |
156,000.00 |
58,000.00 |
145,000.00 |
101,000.00 |
| Deferred Income Taxes |
1.05 M |
156,000.00 |
58,000.00 |
145,000.00 |
101,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.36 M |
19.44 M |
3.20 M |
4.23 M |
28,000.00 |
| Funds from Operations |
-39.26 M |
-29.64 M |
-21.95 M |
-16.84 M |
-6.92 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.99 M |
-3.47 M |
-18,000.00 |
1.10 M |
-5,000.00 |
| Incline (Decline) in Receivables |
-5.48 M |
-4.01 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
-3.69 M |
-2.69 M |
-290,000.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
125,000.00 |
1.15 M |
118,000.00 |
473,000.00 |
98,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
1.93 M |
2.63 M |
334,000.00 |
527,000.00 |
161,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
1.13 M |
-546,000.00 |
-180,000.00 |
102,000.00 |
-264,000.00 |
| Net Cash Flow/Operating Activities |
-45.25 M |
-33.11 M |
-21.97 M |
-15.74 M |
-6.93 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
5.09 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
15.08 M |
29.11 M |
2.49 M |
23.70 M |
22.66 M |
| Decrease in Investments |
15.47 M |
12.10 M |
21.86 M |
17.20 M |
12.33 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
5,000.00 |
15,000.00 |
10,000.00 |
25,000.00 |
55,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
17.74 M |
24.38 M |
-17.78 M |
7.01 M |
11.12 M |
| Proceeds from Stock Options |
321,000.00 |
211,000.00 |
85,000.00 |
38,000.00 |
4,000.00 |
| Other Proceeds from Sale/Issues of Stock |
39.74 M |
0.00 |
78.70 M |
30.01 M |
18.29 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
2,000.00 |
330,000.00 |
15,000.00 |
10,000.00 |
3,000.00 |
| Long Term Borrowings |
12.48 M |
0.00 |
380,000.00 |
6.62 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 |
3.33 M |
1.94 M |
1.73 M |
0.00 |
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 |
1.08 M |
929,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.08 M |
929,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
49.96 M |
-1.02 M |
77.54 M |
36.70 M |
18.32 M |
| Effect of Exchange rate on Cash |
0.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |