| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
516,000.00 |
602,000.00 |
720,000.00 |
1.32 M |
1.29 M |
| Depreciation & Depletion |
516,000.00 |
602,000.00 |
720,000.00 |
1.32 M |
1.29 M |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
6.94 M |
7.58 M |
6.34 M |
5.42 M |
6.03 M |
| Deferred Income Taxes |
6.94 M |
7.58 M |
6.34 M |
5.42 M |
6.03 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.47 M |
1.28 M |
22.14 M |
124,000.00 |
-994,000.00 |
| Funds from Operations |
-11.73 M |
-14.24 M |
-11.13 M |
-17.76 M |
-13.96 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.43 M |
361,000.00 |
-508,000.00 |
1.36 M |
-1.56 M |
| Incline (Decline) in Receivables |
2.29 M |
-1.11 M |
-1.12 M |
24,000.00 |
-155,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-553,000.00 |
766,000.00 |
128,000.00 |
827,000.00 |
0.00 |
| Incline (Decline) in Other Assets or Liabilties |
-312,000.00 |
708,000.00 |
482,000.00 |
513,000.00 |
-1.41 M |
| Net Cash Flow/Operating Activities |
-10.30 M |
-13.88 M |
-11.64 M |
-16.39 M |
-15.52 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 |
16,000.00 |
49,000.00 |
57,000.00 |
0.00 |
| Disposal of Fixed Assets |
76,000.00 |
24,000.00 |
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 |
662,000.00 |
514,000.00 |
32,000.00 |
612,000.00 |
408,000.00 |
| Proceeds from Stock Options |
0.00 |
39,000.00 |
76,000.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
25.96 M |
4.83 M |
28,000.00 |
29.79 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 |
46,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
259,000.00 |
1.36 M |
1.15 M |
3.00 M |
866,000.00 |
| 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 |
-259,000.00 |
24.63 M |
3.75 M |
-2.97 M |
28.97 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |