| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
447,000.00 |
101,000.00 |
81,000.00 |
83,000.00 |
— |
| Depreciation & Depletion |
245,000.00 |
94,000.00 |
81,000.00 |
83,000.00 |
— |
| Amortization of Intangible Assets |
202,000.00 |
7,000.00 |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
27.37 M |
0.00 |
0.00 |
0.00 |
— |
| Funds from Operations |
-2.73 M |
421,000.00 |
767,000.00 |
478,000.00 |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-7.50 M |
885,000.00 |
-2.82 M |
-1.10 M |
— |
| Incline (Decline) in Receivables |
-1.64 M |
-35,000.00 |
-1.00 M |
-997,000.00 |
— |
| Incline (Decline) in Inventories |
-3.65 M |
243,000.00 |
-1.56 M |
-341,000.00 |
— |
| Incline (Decline) in Accounts Payable |
1.81 M |
690,000.00 |
-354,000.00 |
300,000.00 |
— |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-1.45 M |
-96,000.00 |
9,000.00 |
11,000.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.56 M |
83,000.00 |
87,000.00 |
-71,000.00 |
— |
| Net Cash Flow/Operating Activities |
-10.23 M |
1.31 M |
-2.05 M |
-620,000.00 |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
9.37 M |
3.38 M |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
6,000.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
9.65 M |
3.38 M |
42,000.00 |
0.00 |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
48.15 M |
0.00 |
0.00 |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
-16.48 M |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
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 |
2.37 M |
2.12 M |
719,000.00 |
— |
| Other Uses - Financing |
0.00 |
2.37 M |
2.12 M |
719,000.00 |
— |
| Net Cash Flow - Financing |
31.68 M |
2.37 M |
2.12 M |
719,000.00 |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |