| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.24 M |
2.82 M |
1.95 M |
1.30 M |
674,000.00 |
| Depreciation & Depletion |
4.24 M |
2.82 M |
1.95 M |
1.30 M |
674,000.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.02 M |
1.15 M |
3.04 M |
420,000.00 |
117,000.00 |
| Funds from Operations |
23.74 M |
13.35 M |
6.86 M |
3.97 M |
4.30 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
6.02 M |
4.17 M |
2.07 M |
-312,000.00 |
247,000.00 |
| Incline (Decline) in Receivables |
-1.66 M |
20,000.00 |
-400,000.00 |
-1.24 M |
-1.76 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
2.47 M |
969,000.00 |
390,000.00 |
450,000.00 |
662,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
-517,000.00 |
— |
| Incline (Decline) in Other Accruals |
2.75 M |
1.16 M |
1.34 M |
14,000.00 |
710,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
2.45 M |
2.02 M |
745,000.00 |
459,000.00 |
1.15 M |
| Net Cash Flow/Operating Activities |
29.76 M |
17.52 M |
8.93 M |
3.66 M |
4.55 M |
| Additions to Other Assets |
896,000.00 |
347,000.00 |
459,000.00 |
377,000.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
0.00 |
0.00 |
360,000.00 |
0.00 |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
10.90 M |
7.17 M |
4.93 M |
5.35 M |
2.61 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
258,000.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
770,000.00 |
99.94 M |
18.60 M |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
295,000.00 |
55,000.00 |
18.62 M |
0.00 |
— |
| Long Term Borrowings |
0.00 |
0.00 |
1.98 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Reduction in Long Term Debt |
0.00 |
1.97 M |
7,000.00 |
30,000.00 |
89,000.00 |
| Cash Dividends Paid Total |
0.00 |
93.75 M |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
93.75 M |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
1.44 M |
772,000.00 |
199,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.44 M |
772,000.00 |
199,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
1.91 M |
4.93 M |
2.17 M |
-49,000.00 |
169,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |