| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.04 M |
4.98 M |
3.48 M |
1.97 M |
1.22 M |
| Depreciation & Depletion |
5.04 M |
4.98 M |
3.48 M |
1.97 M |
1.22 M |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
1.69 M |
265,000.00 |
372,000.00 |
290,000.00 |
0.00 |
| Deferred Income Taxes |
1.69 M |
265,000.00 |
372,000.00 |
290,000.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
7.93 M |
1.30 M |
1.10 M |
410,000.00 |
184,000.00 |
| Funds from Operations |
21.32 M |
26.03 M |
28.66 M |
2.34 M |
-5.56 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
7.35 M |
-9.63 M |
-2.33 M |
-15,000.00 |
899,000.00 |
| Incline (Decline) in Receivables |
325,000.00 |
-15.80 M |
-7.72 M |
-3.22 M |
-3.68 M |
| Incline (Decline) in Inventories |
-1.22 M |
1.43 M |
-3.93 M |
-1.30 M |
-1.64 M |
| Incline (Decline) in Accounts Payable |
-1.30 M |
-695,000.00 |
2.73 M |
1.05 M |
1.14 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-368,000.00 |
4.82 M |
3.83 M |
1.40 M |
2.32 M |
| Incline (Decline) in Other Assets or Liabilties |
9.91 M |
618,000.00 |
2.76 M |
2.05 M |
2.77 M |
| Net Cash Flow/Operating Activities |
28.67 M |
16.40 M |
26.33 M |
2.33 M |
-4.66 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-146,000.00 |
57,000.00 |
4,000.00 |
136,000.00 |
| Other Sources - Investing |
0.00 |
146,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
4.04 M |
5.32 M |
6.47 M |
3.62 M |
2.26 M |
| Proceeds from Stock Options |
759,000.00 |
1.74 M |
213,000.00 |
34,000.00 |
20,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
83.16 M |
30,000.00 |
14.57 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
37.52 M |
8,000.00 |
0.00 |
0.00 |
1,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
210,000.00 |
486,000.00 |
| 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 |
1.44 M |
4.89 M |
111,000.00 |
60,000.00 |
0.00 |
| Other Uses - Financing |
1.44 M |
4.89 M |
111,000.00 |
60,000.00 |
0.00 |
| Net Cash Flow - Financing |
-35.33 M |
6.62 M |
83.48 M |
-86,000.00 |
14.11 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |