| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
299,000.00 |
348,000.00 |
439,000.00 |
588,000.00 |
703,000.00 |
| Depreciation & Depletion |
299,000.00 |
348,000.00 |
439,000.00 |
588,000.00 |
703,000.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
4.67 M |
71,000.00 |
79,000.00 |
70,000.00 |
97,000.00 |
| Deferred Income Taxes |
4.67 M |
71,000.00 |
79,000.00 |
70,000.00 |
97,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.81 M |
2.06 M |
2.94 M |
10.76 M |
49,000.00 |
| Funds from Operations |
-19.34 M |
-21.89 M |
-22.83 M |
-30.81 M |
-30.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
11.16 M |
-212,000.00 |
-711,000.00 |
-868,000.00 |
366,000.00 |
| Incline (Decline) in Receivables |
-632,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
112,000.00 |
-371,000.00 |
-482,000.00 |
-1.21 M |
-51,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
5,000.00 |
-393,000.00 |
-242,000.00 |
73,000.00 |
230,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
11.68 M |
552,000.00 |
13,000.00 |
266,000.00 |
187,000.00 |
| Net Cash Flow/Operating Activities |
-8.18 M |
-22.10 M |
-23.54 M |
-31.67 M |
-29.93 M |
| Additions to Other Assets |
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 |
4.97 M |
5.45 M |
14.87 M |
12.23 M |
11.18 M |
| Decrease in Investments |
7.70 M |
27.99 M |
6.50 M |
38.43 M |
54.32 M |
| Disposal of Fixed Assets |
11,000.00 |
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 |
-2.66 M |
-22.36 M |
8.89 M |
-25.73 M |
-42.84 M |
| Proceeds from Stock Options |
4,000.00 |
583,000.00 |
167,000.00 |
748,000.00 |
40.42 M |
| Other Proceeds from Sale/Issues of Stock |
1.39 M |
63,000.00 |
21.51 M |
392,000.00 |
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 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
6.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
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 |
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 |
7.79 M |
63,000.00 |
22.09 M |
559,000.00 |
748,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |