| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.30 M |
692,000.00 |
435,000.00 |
311,000.00 |
123,000.00 |
| Depreciation & Depletion |
1.30 M |
692,000.00 |
435,000.00 |
311,000.00 |
123,000.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
3.09 M |
10.30 M |
3.63 M |
1.93 M |
392,000.00 |
| Funds from Operations |
-18.03 M |
-11.49 M |
-5.36 M |
-3.50 M |
-1.91 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.01 M |
1.04 M |
269,000.00 |
295,000.00 |
157,000.00 |
| Incline (Decline) in Receivables |
636,000.00 |
140,000.00 |
-1.03 M |
412,000.00 |
-534,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
1.38 M |
903,000.00 |
1.30 M |
-117,000.00 |
691,000.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow/Operating Activities |
-16.02 M |
-10.45 M |
-5.09 M |
-3.21 M |
-1.75 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 |
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 |
1,000.00 |
11,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
331,000.00 |
114,000.00 |
138,000.00 |
59,000.00 |
45,000.00 |
| Other Sources - Investing |
0.00 |
14,000.00 |
17,000.00 |
24,000.00 |
3,000.00 |
| Net Cash Flow - Investing |
3.70 M |
2.44 M |
980,000.00 |
903,000.00 |
1.34 M |
| Proceeds from Stock Options |
5,000.00 |
58.67 M |
16.37 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
8.37 M |
2.55 M |
| 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 |
800,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-45,000.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
1.00 M |
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 |
341,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
-56,000.00 |
-104,000.00 |
341,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-51,000.00 |
58.57 M |
16.71 M |
7.37 M |
3.30 M |
| Effect of Exchange rate on Cash |
550,000.00 |
756,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |