| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.31 M |
2.52 M |
1.89 M |
941,000.00 |
555,000.00 |
| Depreciation & Depletion |
2.10 M |
1.94 M |
1.41 M |
941,000.00 |
555,000.00 |
| Amortization of Intangible Assets |
1.21 M |
573,000.00 |
476,000.00 |
0.00 |
0.00 |
| Deferred Income Taxes and Investment Tax credity |
8.89 M |
4.75 M |
4.79 M |
6.90 M |
— |
| Deferred Income Taxes |
8.89 M |
4.75 M |
4.79 M |
6.90 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.01 M |
4.95 M |
1.64 M |
8.18 M |
7.31 M |
| Funds from Operations |
18.24 M |
5.46 M |
3.28 M |
-7.63 M |
5.05 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.40 M |
8.07 M |
7.77 M |
11.47 M |
869,000.00 |
| Incline (Decline) in Receivables |
-7.67 M |
-10.77 M |
-3.09 M |
-2.48 M |
-7.48 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-1.68 M |
269,000.00 |
2.20 M |
-498,000.00 |
958,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
1.97 M |
6.25 M |
4.68 M |
1.79 M |
2.65 M |
| Incline (Decline) in Other Assets or Liabilties |
5.99 M |
12.32 M |
3.99 M |
12.67 M |
4.73 M |
| Net Cash Flow/Operating Activities |
16.84 M |
13.53 M |
11.05 M |
3.85 M |
5.92 M |
| Additions to Other Assets |
0.00 |
0.00 |
— |
— |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
7.21 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 |
0.00 |
19,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
842,000.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.01 M |
4.01 M |
10.23 M |
1.43 M |
1.24 M |
| Proceeds from Stock Options |
4.80 M |
920,000.00 |
571,000.00 |
171,000.00 |
680,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
46.55 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
1.90 M |
311,000.00 |
0.00 |
0.00 |
| 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 |
1.29 M |
0.00 |
0.00 |
367,000.00 |
152,000.00 |
| Other Uses - Financing |
-852,000.00 |
0.00 |
-619,000.00 |
367,000.00 |
152,000.00 |
| Net Cash Flow - Financing |
3.95 M |
45.57 M |
-359,000.00 |
538,000.00 |
832,000.00 |
| Effect of Exchange rate on Cash |
-261,000.00 |
-58,000.00 |
16,000.00 |
-5,000.00 |
1,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |