| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.36 M |
3.58 M |
1.95 M |
967,000.00 |
526,000.00 |
| Depreciation & Depletion |
3.98 M |
3.31 M |
1.95 M |
967,000.00 |
526,000.00 |
| Amortization of Intangible Assets |
384,000.00 |
268,000.00 |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
8.06 M |
10.38 M |
13.98 M |
211,000.00 |
270,000.00 |
| Deferred Income Taxes |
8.06 M |
10.38 M |
13.98 M |
211,000.00 |
270,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
7.13 M |
7.61 M |
9.85 M |
3.42 M |
3.05 M |
| Funds from Operations |
-51.15 M |
-57.70 M |
-40.12 M |
-17.28 M |
-10.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.73 M |
1.36 M |
14.91 M |
261,000.00 |
-2.05 M |
| Incline (Decline) in Receivables |
292,000.00 |
-5.06 M |
-380,000.00 |
692,000.00 |
-3.02 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-3.55 M |
4.82 M |
1.23 M |
-409,000.00 |
2.68 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
771,000.00 |
187,000.00 |
2.43 M |
1.74 M |
1.04 M |
| Incline (Decline) in Other Assets or Liabilties |
5.22 M |
1.41 M |
11.63 M |
-1.77 M |
-2.75 M |
| Net Cash Flow/Operating Activities |
-48.42 M |
-56.34 M |
-25.21 M |
-17.02 M |
-12.55 M |
| Additions to Other Assets |
0.00 |
2.50 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
120.53 M |
242.53 M |
243.18 M |
151.55 M |
64.92 M |
| Decrease in Investments |
172.14 M |
314.74 M |
206.61 M |
62.00 M |
29.80 M |
| 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 |
-48.20 M |
-60.89 M |
46.34 M |
93.28 M |
37.25 M |
| Proceeds from Stock Options |
1.17 M |
856,000.00 |
1.28 M |
248,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
24.14 M |
0.00 |
61.38 M |
122.33 M |
55.71 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
4.20 M |
3.74 M |
2.79 M |
1.45 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
2.42 M |
2.05 M |
1.30 M |
896,000.00 |
331,000.00 |
| 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 |
3.72 M |
3.20 M |
36,000.00 |
35,000.00 |
| Other Uses - Financing |
-639,000.00 |
3.13 M |
2.92 M |
36,000.00 |
35,000.00 |
| Net Cash Flow - Financing |
22.25 M |
6.13 M |
68.02 M |
124.51 M |
56.86 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |