| Cash Flow |
in Thousands of Dollars |
|
|
| Net Income |
- |
(3,906) |
(3,796) |
(2,354) |
(84) |
| Depreciation |
- |
1,042 |
305 |
0 |
- |
| Amortization |
- |
- |
40 |
- |
- |
| Amortization of Intagibles |
- |
- |
- |
- |
- |
| Deferred Income Taxes |
N/A |
N/A |
- |
- |
- |
| Operating Gains/Losses |
- |
0 |
- |
- |
- |
| Extraordinary Gains/Losses |
- |
- |
- |
- |
- |
| Decrease in Receivables |
- |
38 |
(47) |
- |
- |
| Decrease in Inventories |
- |
(14) |
(121) |
(7) |
- |
| Decrease in Prepaid Expenses |
- |
38 |
(13) |
(24) |
(6) |
| Decrease in Other Current Assets |
- |
- |
- |
- |
- |
| Increase in Payables |
- |
- |
58 |
146 |
(2) |
| Increase in Other Current Liabilities |
- |
769 |
290 |
233 |
- |
| Decrease in Other Working Capital |
- |
(124) |
- |
- |
- |
| Other Non-Cash Items |
- |
N/A |
1,902 |
1,368 |
- |
| Net Cash from Continuing Operations |
(1,130) |
(1,130) |
(1,382) |
(638) |
(92) |
| Net Cash from Discontinued Operations |
- |
- |
- |
- |
- |
| Cash from Operating Activities |
(1,130) |
(1,130) |
(1,382) |
(638) |
(92) |
|
|
| Sale of Property, Plant, Equipment |
- |
- |
- |
- |
- |
| Sale of Long Term Investments |
- |
- |
- |
- |
- |
| Sale of Short Term Investments |
- |
N/A |
- |
- |
- |
| Purchase of Property, Plant, Equipment |
(31) |
N/A |
(55) |
(34) |
- |
| Acquisitions |
- |
- |
- |
- |
- |
| Purchase of Long Term Investments |
- |
- |
- |
- |
- |
| Purchase of Short Term Investments |
- |
N/A |
- |
- |
- |
| Other Investment Changes, Net |
(24) |
N/A |
- |
- |
- |
| Cash from Investing Activities |
- |
(31) |
(55) |
(34) |
- |
| Cash from Discontinued Investing Activities |
- |
- |
- |
- |
- |
|
| Issuance of Debt |
- |
3 |
- |
- |
- |
| Issuance of Capital Stock |
- |
1,258 |
1,407 |
772 |
- |
| Repayment of Debt |
- |
- |
(60) |
- |
- |
| Repurchase of Capital Stock |
- |
- |
- |
- |
- |
| Payment of Cash Dividends |
- |
- |
- |
- |
- |
| Other Financing Charges, Net |
- |
N/A |
- |
- |
- |
| Cash from Financing Activities |
- |
1,207 |
1,347 |
772 |
- |
| Cash from Discontinued Financing Activities |
- |
- |
- |
- |
- |
|
|
| Effect of Exchange Rate Changes |
- |
- |
- |
- |
- |
| Net Change in Cash |
- |
45 |
(89) |
99 |
(92) |
|
| Cash at Beginning of Year |
- |
71 |
161 |
61 |
208 |
| Cash at End of Period |
- |
117 |
71 |
161 |
116 |
| Foreign Sales |
- |
- |
N/A |
N/A |
N/A |
| Domestic Sales |
- |
- |
N/A |
N/A |
N/A |