| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.62 M |
616,000.00 |
1.04 M |
923,000.00 |
884,000.00 |
| Depreciation & Depletion |
1.62 M |
501,000.00 |
925,000.00 |
810,000.00 |
770,000.00 |
| Amortization of Intangible Assets |
115,000.00 |
110,000.00 |
113,000.00 |
114,000.00 |
781,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.16 M |
4.23 M |
3.09 M |
584,000.00 |
-5.96 M |
| Funds from Operations |
-14.44 M |
-14.60 M |
-18.13 M |
-31.22 M |
-36.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-984,000.00 |
-65,000.00 |
-2.18 M |
-1.93 M |
3.38 M |
| Incline (Decline) in Receivables |
3.51 M |
-3.21 M |
-1.58 M |
-912,000.00 |
-3,000.00 |
| Incline (Decline) in Inventories |
-1.48 M |
1.40 M |
-5.18 M |
-174,000.00 |
13,000.00 |
| Incline (Decline) in Accounts Payable |
-2.35 M |
1.31 M |
1.30 M |
-1.65 M |
987,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
1.32 M |
1.48 M |
2.64 M |
3.23 M |
3.32 M |
| Incline (Decline) in Other Assets or Liabilties |
-1.98 M |
-1.06 M |
631,000.00 |
-2.42 M |
-941,000.00 |
| Net Cash Flow/Operating Activities |
-15.42 M |
-14.66 M |
-20.31 M |
-33.15 M |
-33.12 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 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
52,000.00 |
174,000.00 |
26,000.00 |
666,000.00 |
9.77 M |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
913,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
3.56 M |
1.63 M |
2.20 M |
1.20 M |
-7.02 M |
| Proceeds from Stock Options |
906,000.00 |
17.71 M |
18.18 M |
789,000.00 |
32.47 M |
| Other Proceeds from Sale/Issues of Stock |
14.95 M |
0.00 |
0.00 |
5.90 M |
-28,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
4.50 M |
0.00 |
0.00 |
22.14 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
5.00 M |
3.50 M |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
6.65 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
172,000.00 |
172,000.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
172,000.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
172,000.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
281,000.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
281,000.00 |
0.00 |
| Net Cash Flow - Financing |
20.36 M |
17.71 M |
23.18 M |
32.44 M |
25.62 M |
| Effect of Exchange rate on Cash |
12,000.00 |
27,000.00 |
-118,000.00 |
27,000.00 |
287,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |