| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
837,000.00 |
877,000.00 |
1.09 M |
1.26 M |
1.22 M |
| Depreciation & Depletion |
790,000.00 |
758,000.00 |
901,000.00 |
1.07 M |
1.10 M |
| Amortization of Intangible Assets |
47,000.00 |
119,000.00 |
185,000.00 |
184,000.00 |
117,000.00 |
| Deferred Income Taxes and Investment Tax credity |
56,000.00 |
3.71 M |
11.51 M |
12.51 M |
13.51 M |
| Deferred Income Taxes |
56,000.00 |
3.71 M |
11.51 M |
12.51 M |
13.51 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.25 M |
4.18 M |
2.59 M |
1.49 M |
1.13 M |
| Funds from Operations |
-11.72 M |
-5.83 M |
-21.13 M |
-17.50 M |
-14.38 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.29 M |
-1.75 M |
-969,000.00 |
354,000.00 |
14.12 M |
| Incline (Decline) in Receivables |
39,000.00 |
-44,000.00 |
292,000.00 |
201,000.00 |
-436,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-1.17 M |
-1.38 M |
-79,000.00 |
-116,000.00 |
2.46 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-5.16 M |
-332,000.00 |
-1.18 M |
269,000.00 |
12.10 M |
| Net Cash Flow/Operating Activities |
-18.02 M |
-7.58 M |
-22.10 M |
-17.15 M |
-253,000.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
120,000.00 |
1.32 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 |
2,000.00 |
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 |
1.64 M |
543,000.00 |
400,000.00 |
821,000.00 |
2.21 M |
| Proceeds from Stock Options |
59,000.00 |
370,000.00 |
335,000.00 |
297,000.00 |
729,000.00 |
| Other Proceeds from Sale/Issues of Stock |
9.99 M |
26.58 M |
0.00 |
35.34 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
1.02 M |
221,000.00 |
271,000.00 |
658,000.00 |
450,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
715,000.00 |
661,000.00 |
738,000.00 |
780,000.00 |
946,000.00 |
| 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 |
15,000.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
15,000.00 |
| Net Cash Flow - Financing |
10.36 M |
26.51 M |
-132,000.00 |
35.52 M |
248,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |