| Cash Flow |
in Thousands of Dollars |
|
|
| Net Income |
- |
(386) |
(821) |
(1,199) |
(1,646) |
| Depreciation |
- |
89 |
57 |
58 |
5 |
| Amortization |
- |
65 |
33 |
82 |
65 |
| Amortization of Intagibles |
- |
- |
- |
- |
- |
| Deferred Income Taxes |
N/A |
N/A |
- |
- |
- |
| Operating Gains/Losses |
- |
33 |
155 |
13 |
576 |
| Extraordinary Gains/Losses |
- |
- |
- |
- |
- |
| Decrease in Receivables |
- |
(72) |
141 |
(200) |
3 |
| Decrease in Inventories |
- |
- |
- |
- |
- |
| Decrease in Prepaid Expenses |
- |
0 |
- |
- |
- |
| Decrease in Other Current Assets |
- |
1 |
(2) |
12 |
(10) |
| Increase in Payables |
- |
- |
306 |
182 |
203 |
| Increase in Other Current Liabilities |
- |
(2) |
(2) |
- |
162 |
| Decrease in Other Working Capital |
- |
316 |
5 |
(14) |
(0) |
| Other Non-Cash Items |
- |
N/A |
296 |
823 |
- |
| Net Cash from Continuing Operations |
99 |
99 |
168 |
(244) |
(643) |
| Net Cash from Discontinued Operations |
- |
- |
- |
- |
- |
| Cash from Operating Activities |
99 |
99 |
168 |
(244) |
(643) |
|
|
| Sale of Property, Plant, Equipment |
- |
- |
- |
- |
- |
| Sale of Long Term Investments |
- |
- |
- |
- |
- |
| Sale of Short Term Investments |
- |
N/A |
- |
- |
- |
| Purchase of Property, Plant, Equipment |
(44) |
N/A |
(279) |
(22) |
(6) |
| Acquisitions |
- |
(25) |
- |
- |
30 |
| Purchase of Long Term Investments |
- |
- |
- |
- |
- |
| Purchase of Short Term Investments |
- |
N/A |
- |
- |
- |
| Other Investment Changes, Net |
- |
N/A |
- |
- |
- |
| Cash from Investing Activities |
- |
(44) |
(279) |
(22) |
24 |
| Cash from Discontinued Investing Activities |
- |
- |
- |
- |
- |
|
| Issuance of Debt |
- |
42 |
62 |
230 |
126 |
| Issuance of Capital Stock |
- |
5 |
58 |
336 |
460 |
| Repayment of Debt |
- |
(9) |
(74) |
(173) |
- |
| Repurchase of Capital Stock |
- |
- |
- |
- |
- |
| Payment of Cash Dividends |
- |
- |
- |
- |
- |
| Other Financing Charges, Net |
- |
N/A |
40 |
(23) |
- |
| Cash from Financing Activities |
- |
(20) |
85 |
371 |
586 |
| Cash from Discontinued Financing Activities |
- |
- |
- |
- |
- |
|
|
| Effect of Exchange Rate Changes |
- |
- |
- |
- |
- |
| Net Change in Cash |
- |
34 |
(26) |
105 |
(33) |
|
| Cash at Beginning of Year |
- |
117 |
143 |
38 |
48 |
| Cash at End of Period |
- |
151 |
117 |
143 |
15 |
| Foreign Sales |
- |
- |
N/A |
N/A |
N/A |
| Domestic Sales |
- |
- |
N/A |
N/A |
N/A |