| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.23 M |
867,000.00 |
336,000.00 |
236,000.00 |
115,000.00 |
| Depreciation & Depletion |
554,000.00 |
158,000.00 |
90,000.00 |
73,000.00 |
115,000.00 |
| Amortization of Intangible Assets |
2.68 M |
709,000.00 |
246,000.00 |
163,000.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
35.44 M |
4.73 M |
3.00 M |
546,000.00 |
529,000.00 |
| Funds from Operations |
-12.54 M |
-1.31 M |
-1.51 M |
-4.00 M |
-2.82 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
5.38 M |
1.67 M |
-82,000.00 |
-309,000.00 |
707,000.00 |
| Incline (Decline) in Receivables |
4.54 M |
88,000.00 |
-589,000.00 |
-497,000.00 |
427,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-314,000.00 |
1.95 M |
136,000.00 |
79,000.00 |
203,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.16 M |
-370,000.00 |
371,000.00 |
109,000.00 |
77,000.00 |
| Net Cash Flow/Operating Activities |
-7.15 M |
357,000.00 |
-1.59 M |
-4.31 M |
-2.11 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
9.16 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
17.68 M |
5.62 M |
94,000.00 |
75,000.00 |
0.00 |
| Decrease in Investments |
23.07 M |
223,000.00 |
75,000.00 |
0.00 |
89,000.00 |
| Disposal of Fixed Assets |
1,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
1.23 M |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-5.03 M |
15.01 M |
76,000.00 |
1.42 M |
-70,000.00 |
| Proceeds from Stock Options |
49,000.00 |
0.00 |
1.07 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
20.80 M |
429,000.00 |
4.36 M |
4.53 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
69,000.00 |
0.00 |
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 |
-2.30 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
695,000.00 |
1.06 M |
94,000.00 |
79,000.00 |
12,000.00 |
| 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 |
1.25 M |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
-472,000.00 |
1.25 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-3.01 M |
19.27 M |
2.65 M |
4.29 M |
4.52 M |
| Effect of Exchange rate on Cash |
-275,000.00 |
-3,000.00 |
-3,000.00 |
-1,000.00 |
-24,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |