| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.89 M |
1.94 M |
3.57 M |
5.04 M |
8.80 M |
| Depreciation & Depletion |
2.80 M |
1.70 M |
1.60 M |
3.02 M |
5.10 M |
| Amortization of Intangible Assets |
93,000.00 |
240,000.00 |
1.97 M |
2.01 M |
3.70 M |
| Deferred Income Taxes and Investment Tax credity |
454,000.00 |
335,000.00 |
149,000.00 |
202,000.00 |
58,000.00 |
| Deferred Income Taxes |
454,000.00 |
335,000.00 |
149,000.00 |
202,000.00 |
58,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
10.25 M |
6.36 M |
4.34 M |
508,000.00 |
1.97 M |
| Funds from Operations |
-31.01 M |
-13.68 M |
-10.36 M |
-21.92 M |
-25.01 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.61 M |
-3.74 M |
-373,000.00 |
2.71 M |
1.86 M |
| Incline (Decline) in Receivables |
-115,000.00 |
-6.04 M |
-2.50 M |
612,000.00 |
1.09 M |
| Incline (Decline) in Inventories |
-6.49 M |
-1.56 M |
1.71 M |
1.03 M |
5.70 M |
| Incline (Decline) in Accounts Payable |
2.47 M |
4.98 M |
412,000.00 |
455,000.00 |
-4.69 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 |
529,000.00 |
-1.11 M |
10,000.00 |
616,000.00 |
-240,000.00 |
| Net Cash Flow/Operating Activities |
-34.62 M |
-17.42 M |
-10.74 M |
-19.21 M |
-23.15 M |
| Additions to Other Assets |
— |
— |
— |
— |
— |
| Net Assets from Acquisitions |
400,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
44.48 M |
72.78 M |
32.16 M |
1.49 M |
60.21 M |
| Decrease in Investments |
45.70 M |
55.27 M |
13.32 M |
21.88 M |
75.48 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
41,000.00 |
-75,000.00 |
-1.24 M |
-7.29 M |
208,000.00 |
| Other Sources - Investing |
0.00 |
75,000.00 |
1.24 M |
7.29 M |
0.00 |
| Net Cash Flow - Investing |
4.11 M |
20.95 M |
18.82 M |
-25.51 M |
-12.17 M |
| Proceeds from Stock Options |
2.01 M |
48.08 M |
29.93 M |
73,000.00 |
164,000.00 |
| Other Proceeds from Sale/Issues of Stock |
91.78 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
610,000.00 |
1.32 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
637,000.00 |
70,000.00 |
393,000.00 |
7.88 M |
4.06 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 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
93.77 M |
49.32 M |
29.53 M |
-7.80 M |
-3.90 M |
| Effect of Exchange rate on Cash |
179,000.00 |
232,000.00 |
73,000.00 |
-206,000.00 |
527,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |