| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.04 M |
938,000.00 |
573,000.00 |
143,000.00 |
90,000.00 |
| Depreciation & Depletion |
1.04 M |
938,000.00 |
573,000.00 |
143,000.00 |
90,000.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
565,000.00 |
1.89 M |
3.02 M |
78,000.00 |
0.00 |
| Deferred Income Taxes |
565,000.00 |
1.89 M |
3.02 M |
78,000.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.92 M |
10.11 M |
9.42 M |
5.98 M |
1.10 M |
| Funds from Operations |
-23.71 M |
-44.64 M |
-34.41 M |
-17.44 M |
-7.11 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.54 M |
-1.78 M |
4.54 M |
6.64 M |
454,000.00 |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
403,000.00 |
-618,000.00 |
257,000.00 |
699,000.00 |
-32,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-4.65 M |
-52,000.00 |
5.17 M |
1.05 M |
334,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-1.29 M |
-1.11 M |
-893,000.00 |
4.89 M |
152,000.00 |
| Net Cash Flow/Operating Activities |
-29.24 M |
-46.42 M |
-29.88 M |
-10.80 M |
-6.66 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 |
22.08 M |
42.92 M |
38.87 M |
38.20 M |
0.00 |
| Decrease in Investments |
35.23 M |
43.24 M |
28.41 M |
24.02 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
291,000.00 |
-85,000.00 |
162,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
85,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-13.10 M |
2.37 M |
11.54 M |
15.36 M |
218,000.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
1,000.00 |
| Other Proceeds from Sale/Issues of Stock |
94,000.00 |
438,000.00 |
102.36 M |
872,000.00 |
40.86 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
2.62 M |
0.00 |
490,000.00 |
510,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
998,000.00 |
754,000.00 |
332,000.00 |
185,000.00 |
102,000.00 |
| 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 |
-1.29 M |
0.00 |
| Net Cash Flow - Financing |
-904,000.00 |
2.30 M |
102.02 M |
-110,000.00 |
41.27 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |