| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.00 M |
4.44 M |
3.15 M |
2.69 M |
2.22 M |
| Depreciation & Depletion |
5.00 M |
4.44 M |
3.15 M |
2.69 M |
2.22 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
19.08 M |
15.34 M |
7.40 M |
10.70 M |
13.74 M |
| Deferred Income Taxes |
19.08 M |
15.34 M |
7.40 M |
10.70 M |
13.74 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.51 M |
4.12 M |
2.50 M |
2.66 M |
301,000.00 |
| Funds from Operations |
-21.43 M |
-23.46 M |
-13.34 M |
-12.49 M |
-8.43 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
8.10 M |
3.31 M |
-2.44 M |
-1.79 M |
6.36 M |
| Incline (Decline) in Receivables |
1.56 M |
3.65 M |
-528,000.00 |
-535,000.00 |
4.06 M |
| Incline (Decline) in Inventories |
280,000.00 |
1.15 M |
-2.03 M |
132,000.00 |
5.12 M |
| Incline (Decline) in Accounts Payable |
-167,000.00 |
-815,000.00 |
880,000.00 |
-753,000.00 |
-47,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
105,000.00 |
-93,000.00 |
1.64 M |
2.00 M |
119,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
6.32 M |
-584,000.00 |
-2.40 M |
-2.64 M |
-2.89 M |
| Net Cash Flow/Operating Activities |
-13.33 M |
-20.15 M |
-15.78 M |
-14.28 M |
-2.06 M |
| 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 |
25,000.00 |
13.60 M |
276.32 M |
536.75 M |
1.07 B |
| Decrease in Investments |
14.23 M |
45.91 M |
297.69 M |
553.40 M |
1.07 B |
| Disposal of Fixed Assets |
0.00 |
5,000.00 |
1,000.00 |
3,000.00 |
0.00 |
| Other Uses - Investing |
311,000.00 |
-846,000.00 |
-32,000.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
846,000.00 |
32,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-12.00 M |
-15.15 M |
-19.42 M |
-14.52 M |
1.81 M |
| Proceeds from Stock Options |
1.31 M |
1.09 M |
2.15 M |
1.15 M |
529,000.00 |
| Other Proceeds from Sale/Issues of Stock |
38.04 M |
24.92 M |
0.00 |
0.00 |
0.00 |
| 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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
39.36 M |
26.01 M |
2.15 M |
1.15 M |
529,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |