| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
66,000.00 |
143,000.00 |
221,000.00 |
221,000.00 |
185,000.00 |
| Depreciation & Depletion |
66,000.00 |
143,000.00 |
221,000.00 |
221,000.00 |
185,000.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
669,000.00 |
1.50 M |
2.19 M |
1.68 M |
1.38 M |
| Funds from Operations |
-2.23 M |
-2.65 M |
-339,000.00 |
3.25 M |
833,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.91 M |
1.99 M |
-1.70 M |
1.20 M |
-532,000.00 |
| Incline (Decline) in Receivables |
-307,000.00 |
264,000.00 |
-127,000.00 |
3.32 M |
-3.61 M |
| Incline (Decline) in Inventories |
-746,000.00 |
1.30 M |
-2.64 M |
-1.89 M |
-61,000.00 |
| Incline (Decline) in Accounts Payable |
-2.35 M |
2.90 M |
158,000.00 |
-100,000.00 |
12,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
263,000.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
490,000.00 |
-2.46 M |
912,000.00 |
-128,000.00 |
2.86 M |
| Net Cash Flow/Operating Activities |
-5.14 M |
-654,000.00 |
-2.03 M |
4.46 M |
301,000.00 |
| 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 |
110.06 M |
42.30 M |
2.15 M |
27.98 M |
0.00 |
| Decrease in Investments |
112.06 M |
57.70 M |
7.30 M |
7.09 M |
693,000.00 |
| Disposal of Fixed Assets |
5.47 M |
62,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-2.58 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
2.58 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
128.56 M |
12.58 M |
-4.42 M |
25.49 M |
1.17 M |
| Proceeds from Stock Options |
76,000.00 |
92,000.00 |
14,000.00 |
57,000.00 |
3,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
23.34 M |
0.00 |
20.55 M |
2.52 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 |
0.00 |
0.00 |
0.00 |
14,000.00 |
9,000.00 |
| 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 |
123.73 M |
15.00 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
123.24 M |
15.00 M |
0.00 |
-1.95 M |
0.00 |
| Net Cash Flow - Financing |
123.32 M |
38.43 M |
14,000.00 |
18.64 M |
2.52 M |
| Effect of Exchange rate on Cash |
0.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |