| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
7.19 M |
3.87 M |
962,000.00 |
469,000.00 |
598,000.00 |
| Depreciation & Depletion |
336,000.00 |
1.07 M |
962,000.00 |
469,000.00 |
598,000.00 |
| Amortization of Intangible Assets |
6.86 M |
2.81 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
50.88 M |
-2.93 M |
-43.35 M |
-5.40 M |
9.69 M |
| Funds from Operations |
-23.37 M |
-12.74 M |
-20.83 M |
-19.23 M |
5.70 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-25.06 M |
-3.55 M |
3.99 M |
6.22 M |
1.71 M |
| Incline (Decline) in Receivables |
-1.60 M |
-617,000.00 |
483,000.00 |
-1.03 M |
-1.02 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
115,000.00 |
-129,000.00 |
-1.06 M |
1.13 M |
-80,000.00 |
| Incline (Decline) in Income Taxes Payable |
-128,000.00 |
240,000.00 |
3.66 M |
5.48 M |
-1.76 M |
| Incline (Decline) in Other Accruals |
357,000.00 |
190,000.00 |
1.39 M |
-1.06 M |
1.93 M |
| Incline (Decline) in Other Assets or Liabilties |
-23.81 M |
-3.23 M |
-476,000.00 |
1.71 M |
2.64 M |
| Net Cash Flow/Operating Activities |
-48.43 M |
-16.28 M |
-16.84 M |
-13.01 M |
7.41 M |
| Additions to Other Assets |
6.23 M |
17.56 M |
41.73 M |
1.11 M |
283,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Inventories |
7.65 M |
120.71 M |
99.44 M |
42.45 M |
30.51 M |
| Decrease in Investments |
11.45 M |
132.29 M |
73.74 M |
45.47 M |
2.68 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-21.46 M |
-3.87 M |
-3.02 M |
11.28 M |
11.02 M |
| Other Sources - Investing |
22.57 M |
6.89 M |
3.02 M |
5.00 M |
5.61 M |
| Net Cash Flow - Investing |
-18.88 M |
4.29 M |
69.68 M |
15.94 M |
40.02 M |
| Proceeds from Stock Options |
7.13 M |
8.23 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
1.88 M |
-1.35 M |
150,000.00 |
35.99 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
20.44 M |
0.00 |
109.86 M |
10.00 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
351,000.00 |
105.00 M |
35.00 M |
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 |
3.10 M |
114.96 M |
25.80 M |
0.00 |
0.00 |
| Other Uses - Financing |
3.10 M |
114.96 M |
12.86 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
30.32 M |
20.06 M |
86.37 M |
10.15 M |
35.99 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |