| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
52,000.00 |
73,000.00 |
2.43 M |
1.38 M |
48,000.00 |
| Depreciation & Depletion |
52,000.00 |
73,000.00 |
600,000.00 |
300,000.00 |
48,000.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
1.83 M |
1.08 M |
— |
| Deferred Income Taxes and Investment Tax credity |
4.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
4.50 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-5.62 M |
5.60 M |
932,000.00 |
2.33 M |
336,000.00 |
| Funds from Operations |
-18.72 M |
-6.24 M |
-3.52 M |
-1.62 M |
-1.63 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
34,000.00 |
-1.03 M |
1.36 M |
-653,000.00 |
56,000.00 |
| Incline (Decline) in Receivables |
32,000.00 |
-39,000.00 |
644,000.00 |
-877,000.00 |
33,000.00 |
| Incline (Decline) in Inventories |
-117,000.00 |
155,000.00 |
-1.29 M |
-137,000.00 |
124,000.00 |
| Incline (Decline) in Accounts Payable |
-225,000.00 |
-316,000.00 |
2.26 M |
342,000.00 |
-74,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
-61,000.00 |
-86,000.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
344,000.00 |
-832,000.00 |
-191,000.00 |
105,000.00 |
-27,000.00 |
| Net Cash Flow/Operating Activities |
-18.69 M |
-7.27 M |
-2.16 M |
-2.27 M |
-1.57 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
2.06 M |
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 |
43.36 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
114,000.00 |
-42,000.00 |
0.00 |
-1.78 M |
0.00 |
| Other Sources - Investing |
0.00 |
42,000.00 |
0.00 |
1.78 M |
0.00 |
| Net Cash Flow - Investing |
-43.23 M |
17,000.00 |
2.87 M |
-1.36 M |
32,000.00 |
| Proceeds from Stock Options |
442,000.00 |
363,000.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-701,000.00 |
15.46 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
762,000.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
1.29 M |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
662,000.00 |
759,000.00 |
2.75 M |
814,000.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Dividends Paid Total |
15.84 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
15.84 M |
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 |
662,000.00 |
6.75 M |
0.00 |
543,000.00 |
| Other Uses - Financing |
-12.44 M |
-2.84 M |
3.83 M |
-426,000.00 |
543,000.00 |
| Net Cash Flow - Financing |
-28.53 M |
13.51 M |
4.59 M |
2.33 M |
1.36 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |