| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
848,000.00 |
1.39 M |
1.87 M |
2.38 M |
2.01 M |
| Depreciation & Depletion |
583,000.00 |
751,000.00 |
1.28 M |
1.42 M |
1.65 M |
| Amortization of Intangible Assets |
265,000.00 |
639,000.00 |
588,000.00 |
970,000.00 |
361,000.00 |
| Deferred Income Taxes and Investment Tax credity |
42,000.00 |
195,000.00 |
222,000.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
42,000.00 |
195,000.00 |
222,000.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-6.57 M |
10.39 M |
1.41 M |
529,000.00 |
622,000.00 |
| Funds from Operations |
-13.99 M |
-7.48 M |
-15.90 M |
-1.24 M |
1.34 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.97 M |
-2.10 M |
18.53 M |
12.75 M |
-6.03 M |
| Incline (Decline) in Receivables |
3.25 M |
1.93 M |
4.26 M |
225,000.00 |
4.87 M |
| Incline (Decline) in Inventories |
3.83 M |
121,000.00 |
9.52 M |
12.03 M |
-6.66 M |
| Incline (Decline) in Accounts Payable |
-6.67 M |
-2.66 M |
2.52 M |
2.12 M |
-1.82 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
-1.48 M |
1.15 M |
-2.72 M |
114,000.00 |
| Incline (Decline) in Other Accruals |
-2.36 M |
-1.28 M |
875,000.00 |
1.13 M |
-2.56 M |
| Incline (Decline) in Other Assets or Liabilties |
-20,000.00 |
-219,000.00 |
201,000.00 |
-41,000.00 |
32,000.00 |
| Net Cash Flow/Operating Activities |
-15.96 M |
-9.57 M |
2.63 M |
11.51 M |
-4.69 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
1.03 M |
0.00 |
2.47 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
12.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-14.55 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
15.25 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-26.76 M |
627,000.00 |
1.47 M |
2.82 M |
3.37 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
4,000.00 |
37,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
5.81 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 |
1.68 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
-5.88 M |
5.02 M |
-3.37 M |
-5.60 M |
4.77 M |
| Reduction in Long Term Debt |
0.00 |
20,000.00 |
1.52 M |
841,000.00 |
610,000.00 |
| 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 |
-5.88 M |
10.81 M |
-4.88 M |
-4.76 M |
4.20 M |
| Effect of Exchange rate on Cash |
541,000.00 |
184,000.00 |
-278,000.00 |
-9,000.00 |
1.15 M |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |