| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.07 M |
2.67 M |
1.49 M |
1.33 M |
1.11 M |
| Depreciation & Depletion |
939,000.00 |
891,000.00 |
1.28 M |
1.13 M |
907,000.00 |
| Amortization of Intangible Assets |
2.13 M |
1.78 M |
213,000.00 |
207,000.00 |
207,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
4.55 M |
3.17 M |
1.58 M |
534,000.00 |
189,000.00 |
| Funds from Operations |
-43.98 M |
-57.90 M |
-39.05 M |
-29.98 M |
-42.77 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-7.49 M |
6.03 M |
-229,000.00 |
-3.78 M |
2.67 M |
| Incline (Decline) in Receivables |
-3.57 M |
-4.74 M |
-3.35 M |
-1.91 M |
-3.50 M |
| Incline (Decline) in Inventories |
486,000.00 |
-1.40 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-3.68 M |
7.22 M |
2.84 M |
-907,000.00 |
364,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-671,000.00 |
5.35 M |
1.37 M |
-945,000.00 |
6.31 M |
| Incline (Decline) in Other Assets or Liabilties |
-66,000.00 |
-394,000.00 |
-1.09 M |
-14,000.00 |
-508,000.00 |
| Net Cash Flow/Operating Activities |
-51.47 M |
-51.87 M |
-39.28 M |
-33.76 M |
-40.10 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 |
7.57 M |
59.98 M |
49.79 M |
158.61 M |
72.98 M |
| Decrease in Investments |
30.69 M |
74.50 M |
55.15 M |
157.41 M |
56.96 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
1,000.00 |
1,000.00 |
61,000.00 |
| Other Uses - Investing |
0.00 |
19.10 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-22.08 M |
6.54 M |
-4.51 M |
1.85 M |
15.96 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
88,000.00 |
73.77 M |
-25,000.00 |
795,000.00 |
122.81 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
40.00 M |
20.00 M |
0.00 |
0.00 |
619,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
781,000.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
14.10 M |
3.66 M |
816,000.00 |
489,000.00 |
748,000.00 |
| 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 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-14.01 M |
110.12 M |
19.94 M |
306,000.00 |
122.06 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |