| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.09 M |
1.52 M |
1.35 M |
1.33 M |
2.20 M |
| Depreciation & Depletion |
1.03 M |
1.47 M |
1.31 M |
1.26 M |
1.17 M |
| Amortization of Intangible Assets |
64,000.00 |
47,000.00 |
44,000.00 |
74,000.00 |
1.02 M |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.44 M |
1.18 M |
940,000.00 |
30,000.00 |
11,000.00 |
| Funds from Operations |
3.45 M |
-4.62 M |
-5.50 M |
-11.16 M |
-9.87 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.51 M |
-4.91 M |
-1.85 M |
124,000.00 |
-2.30 M |
| Incline (Decline) in Receivables |
-2.87 M |
-3.51 M |
-1.94 M |
-2.21 M |
-366,000.00 |
| Incline (Decline) in Inventories |
-280,000.00 |
-3.26 M |
-1.98 M |
1.29 M |
-2.99 M |
| Incline (Decline) in Accounts Payable |
-405,000.00 |
2.85 M |
2.15 M |
1.06 M |
1.14 M |
| Incline (Decline) in Income Taxes Payable |
75,000.00 |
159,000.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
-30,000.00 |
-1.14 M |
-79,000.00 |
-5,000.00 |
-88,000.00 |
| Net Cash Flow/Operating Activities |
-66,000.00 |
-9.53 M |
-7.36 M |
-11.03 M |
-12.18 M |
| Additions to Other Assets |
711,000.00 |
336,000.00 |
274,000.00 |
296,000.00 |
137,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
39.68 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
19.75 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
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 |
22.19 M |
1.80 M |
1.08 M |
1.02 M |
1.50 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
5.56 M |
39.14 M |
17.81 M |
23.92 M |
3.46 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
827,000.00 |
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 |
714,000.00 |
554,000.00 |
167,000.00 |
31,000.00 |
| 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 |
5.56 M |
38.43 M |
16.43 M |
23.75 M |
3.42 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |