| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
804,000.00 |
540,000.00 |
237,000.00 |
106,000.00 |
52,000.00 |
| Depreciation & Depletion |
804,000.00 |
540,000.00 |
237,000.00 |
106,000.00 |
52,000.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.48 M |
3.04 M |
599,000.00 |
17,000.00 |
0.00 |
| Funds from Operations |
-12.75 M |
-5.00 M |
-8.64 M |
-4.92 M |
-3.42 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.98 M |
-2.34 M |
-1.78 M |
-737,000.00 |
-56,000.00 |
| Incline (Decline) in Receivables |
-1.69 M |
-1.70 M |
-1.06 M |
-564,000.00 |
0.00 |
| Incline (Decline) in Inventories |
-2.74 M |
-2.25 M |
-1.50 M |
-400,000.00 |
-185,000.00 |
| Incline (Decline) in Accounts Payable |
1.26 M |
788,000.00 |
508,000.00 |
280,000.00 |
40,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
223,000.00 |
1.18 M |
358,000.00 |
23,000.00 |
102,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-35,000.00 |
-367,000.00 |
-99,000.00 |
-76,000.00 |
-13,000.00 |
| Net Cash Flow/Operating Activities |
-15.73 M |
-7.34 M |
-10.43 M |
-5.66 M |
-3.48 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 |
55.76 M |
30.69 M |
13.92 M |
5.45 M |
0.00 |
| Decrease in Investments |
49.79 M |
11.37 M |
9.45 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
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 |
7.10 M |
19.83 M |
5.09 M |
6.12 M |
106,000.00 |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
203,000.00 |
86.82 M |
5,000.00 |
25.61 M |
6,000.00 |
| 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 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
203,000.00 |
86.82 M |
5,000.00 |
25.61 M |
6,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |