| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
111,000.00 |
151,000.00 |
223,000.00 |
190,000.00 |
155,000.00 |
| Depreciation & Depletion |
111,000.00 |
137,000.00 |
139,000.00 |
102,000.00 |
67,000.00 |
| Amortization of Intangible Assets |
14,000.00 |
84,000.00 |
88,000.00 |
88,000.00 |
99,000.00 |
| Deferred Income Taxes and Investment Tax credity |
17.31 M |
11.02 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
17.31 M |
11.02 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
20.94 M |
11.26 M |
14.91 M |
1.37 M |
20.30 M |
| Funds from Operations |
-31.83 M |
-78.65 M |
-58.63 M |
-25.33 M |
-12.49 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.91 M |
21.11 M |
6.43 M |
-417,000.00 |
487,000.00 |
| Incline (Decline) in Receivables |
258,000.00 |
242,000.00 |
1.06 M |
-2.77 M |
-76,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-14.06 M |
8.67 M |
4.97 M |
1.98 M |
874,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
-177,000.00 |
-100,000.00 |
— |
— |
| Incline (Decline) in Other Accruals |
-758,000.00 |
-280,000.00 |
575,000.00 |
193,000.00 |
68,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
7.65 M |
12.47 M |
-186,000.00 |
185,000.00 |
-379,000.00 |
| Net Cash Flow/Operating Activities |
-38.73 M |
-57.54 M |
-52.20 M |
-25.75 M |
-12.00 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 |
12.03 M |
69.21 M |
59.13 M |
36.09 M |
11.41 M |
| Decrease in Investments |
44.77 M |
100.22 M |
15.00 M |
23.90 M |
1.00 M |
| Disposal of Fixed Assets |
0.00 |
15,000.00 |
0.00 |
1,000.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
199,000.00 |
23,000.00 |
-90,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
32,000.00 |
0.00 |
94,000.00 |
| Net Cash Flow - Investing |
-32.59 M |
-27.87 M |
51.92 M |
13.17 M |
10.35 M |
| Proceeds from Stock Options |
222,000.00 |
271,000.00 |
1.99 M |
1.61 M |
5.03 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
82.70 M |
75.79 M |
31.66 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
268,000.00 |
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 |
-6.32 M |
| Net Cash Flow - Financing |
222,000.00 |
3,000.00 |
84.68 M |
77.40 M |
30.37 M |
| Effect of Exchange rate on Cash |
3,000.00 |
-13,000.00 |
-26,000.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |