| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.38 M |
3.69 M |
3.40 M |
2.04 M |
1.70 M |
| Depreciation & Depletion |
3.38 M |
3.69 M |
3.40 M |
2.04 M |
1.70 M |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
454,000.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
454,000.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.47 M |
2.82 M |
1.13 M |
273,000.00 |
1.26 M |
| Funds from Operations |
-11.85 M |
9.38 M |
-9.38 M |
-12.00 M |
-2.86 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.92 M |
-22.12 M |
2.52 M |
9.36 M |
-2.34 M |
| Incline (Decline) in Receivables |
7.69 M |
-15.65 M |
-4.02 M |
-3.45 M |
-2.71 M |
| Incline (Decline) in Inventories |
-2.78 M |
4.70 M |
-4.75 M |
-4.45 M |
-1.58 M |
| Incline (Decline) in Accounts Payable |
-5.52 M |
3.97 M |
5.41 M |
2.15 M |
99,000.00 |
| Incline (Decline) in Income Taxes Payable |
135,000.00 |
-39,000.00 |
258,000.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
-3.78 M |
1.30 M |
2.21 M |
5.46 M |
2.19 M |
| Incline (Decline) in Other Assets or Liabilties |
333,000.00 |
-16.41 M |
3.42 M |
9.66 M |
-346,000.00 |
| Net Cash Flow/Operating Activities |
-15.76 M |
-12.74 M |
-6.86 M |
-2.63 M |
-5.21 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 |
9.58 M |
10.09 M |
0.00 |
500,000.00 |
0.00 |
| Decrease in Investments |
12.29 M |
4.73 M |
500,000.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-1,000.00 |
55,000.00 |
-1.60 M |
933,000.00 |
261,000.00 |
| Other Sources - Investing |
6,000.00 |
55,000.00 |
1.69 M |
0.00 |
12,000.00 |
| Net Cash Flow - Investing |
-1.23 M |
8.61 M |
2.08 M |
5.59 M |
3.55 M |
| Proceeds from Stock Options |
744,000.00 |
630,000.00 |
586,000.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
51.49 M |
6.46 M |
337,000.00 |
57,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
14,000.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
19.58 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-3.32 M |
-1.71 M |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
15.00 M |
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 |
55,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
55,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-2.57 M |
50.40 M |
11.69 M |
337,000.00 |
57,000.00 |
| Effect of Exchange rate on Cash |
268,000.00 |
0.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |