| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.88 M |
2.17 M |
868,000.00 |
694,000.00 |
908,000.00 |
| Depreciation & Depletion |
3.88 M |
2.17 M |
868,000.00 |
432,000.00 |
168,000.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
262,000.00 |
740,000.00 |
| Deferred Income Taxes and Investment Tax credity |
20.86 M |
16.39 M |
10.33 M |
11.07 M |
— |
| Deferred Income Taxes |
20.86 M |
16.39 M |
10.33 M |
11.07 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
15.37 M |
13.06 M |
3.00 M |
1.24 M |
632,000.00 |
| Funds from Operations |
-45.70 M |
-60.22 M |
-28.18 M |
-18.89 M |
-3.75 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
33.67 M |
31.75 M |
14.37 M |
12.94 M |
1.27 M |
| Incline (Decline) in Receivables |
-2.37 M |
-19.27 M |
-13.37 M |
-3.27 M |
-3.72 M |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-1.64 M |
1.79 M |
805,000.00 |
498,000.00 |
113,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-3.11 M |
10.86 M |
5.64 M |
4.40 M |
1.85 M |
| Incline (Decline) in Other Assets or Liabilties |
40.79 M |
38.36 M |
21.30 M |
11.32 M |
3.03 M |
| Net Cash Flow/Operating Activities |
-12.02 M |
-28.47 M |
-13.81 M |
-5.94 M |
-2.48 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Assets from Acquisitions |
284,000.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Inventories |
78.09 M |
11.22 M |
0.00 |
— |
— |
| Decrease in Investments |
54.14 M |
2.70 M |
0.00 |
— |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Other Uses - Investing |
0.00 |
30,000.00 |
639,000.00 |
168,000.00 |
121,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Cash Flow - Investing |
28.71 M |
14.02 M |
2.74 M |
1.36 M |
392,000.00 |
| Proceeds from Stock Options |
1.64 M |
5.25 M |
214,000.00 |
51,000.00 |
26,000.00 |
| Other Proceeds from Sale/Issues of Stock |
26.88 M |
104.60 M |
24.91 M |
8.44 M |
4.94 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
— |
— |
— |
— |
— |
| Long Term Borrowings |
0.00 |
10.00 M |
10.00 M |
— |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
— |
— |
| Reduction in Long Term Debt |
34,000.00 |
21.31 M |
107,000.00 |
133,000.00 |
3,000.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
— |
— |
| Common Dividends (Cash) |
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 |
— |
— |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
— |
— |
| Net Cash Flow - Financing |
28.49 M |
98.54 M |
35.01 M |
8.36 M |
4.96 M |
| Effect of Exchange rate on Cash |
-177,000.00 |
47,000.00 |
9,000.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |