| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
893,000.00 |
834,000.00 |
3.05 M |
3.48 M |
3.05 M |
| Depreciation & Depletion |
893,000.00 |
702,000.00 |
2.92 M |
2.79 M |
2.28 M |
| Amortization of Intangible Assets |
132,000.00 |
132,000.00 |
681,000.00 |
776,000.00 |
656,000.00 |
| Deferred Income Taxes and Investment Tax credity |
2.94 M |
391,000.00 |
79,000.00 |
176,000.00 |
166,000.00 |
| Deferred Income Taxes |
2.94 M |
391,000.00 |
79,000.00 |
176,000.00 |
166,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.85 M |
455,000.00 |
2.52 M |
3.02 M |
-9.91 M |
| Funds from Operations |
-25.58 M |
-27.30 M |
-17.50 M |
-4.68 M |
-32.78 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.27 M |
559,000.00 |
2.69 M |
-1.13 M |
2.68 M |
| Incline (Decline) in Receivables |
438,000.00 |
-298,000.00 |
2.19 M |
-248,000.00 |
720,000.00 |
| Incline (Decline) in Inventories |
-17,000.00 |
90,000.00 |
200,000.00 |
2.10 M |
-2.61 M |
| Incline (Decline) in Accounts Payable |
141,000.00 |
206,000.00 |
594,000.00 |
-3.87 M |
5.44 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
709,000.00 |
561,000.00 |
-292,000.00 |
882,000.00 |
-866,000.00 |
| Net Cash Flow/Operating Activities |
-24.31 M |
-26.74 M |
-14.81 M |
-5.81 M |
-30.10 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 |
15.65 M |
94.99 M |
121.55 M |
0.00 |
0.00 |
| Decrease in Investments |
49.77 M |
121.61 M |
56.25 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
121,000.00 |
0.00 |
0.00 |
68,000.00 |
0.00 |
| Other Uses - Investing |
-1.35 M |
3,000.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
1.35 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-29.91 M |
-24.65 M |
66.82 M |
162,000.00 |
1.61 M |
| Proceeds from Stock Options |
329,000.00 |
89,000.00 |
1.72 M |
395,000.00 |
369,000.00 |
| Other Proceeds from Sale/Issues of Stock |
17.50 M |
0.00 |
55.98 M |
20.66 M |
4.71 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
94,000.00 |
0.00 |
0.00 |
| Long Term Borrowings |
200,000.00 |
0.00 |
0.00 |
32.94 M |
226,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1.04 M |
809,000.00 |
715,000.00 |
1.07 M |
1.06 M |
| 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 |
-15.01 M |
0.00 |
| Net Cash Flow - Financing |
16.99 M |
-720,000.00 |
56.89 M |
19.99 M |
21.95 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |