| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.14 M |
3.44 M |
2.93 M |
2.37 M |
1.27 M |
| Depreciation & Depletion |
3.70 M |
2.90 M |
2.40 M |
1.90 M |
1.02 M |
| Amortization of Intangible Assets |
442,000.00 |
540,000.00 |
529,000.00 |
473,000.00 |
258,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
11.68 M |
1.33 M |
783,000.00 |
83,000.00 |
429,000.00 |
| Funds from Operations |
20.63 M |
20.04 M |
8.92 M |
5.42 M |
928,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-9.12 M |
-11.44 M |
-8.97 M |
-366,000.00 |
-785,000.00 |
| Incline (Decline) in Receivables |
-2.88 M |
-3.40 M |
-4.57 M |
-828,000.00 |
-1.29 M |
| Incline (Decline) in Inventories |
-7.10 M |
-5.60 M |
-12.30 M |
-4.51 M |
-1.14 M |
| Incline (Decline) in Accounts Payable |
2.38 M |
-4.90 M |
7.05 M |
677,000.00 |
885,000.00 |
| Incline (Decline) in Income Taxes Payable |
2.29 M |
-815,000.00 |
-385,000.00 |
1.18 M |
-65,000.00 |
| Incline (Decline) in Other Accruals |
-2.08 M |
2.27 M |
869,000.00 |
2.08 M |
328,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-1.73 M |
994,000.00 |
373,000.00 |
1.03 M |
492,000.00 |
| Net Cash Flow/Operating Activities |
11.50 M |
8.60 M |
-47,000.00 |
5.05 M |
143,000.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
322,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
13.37 M |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
4.00 M |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
1.00 M |
3.00 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
68,000.00 |
56,000.00 |
34,000.00 |
| Other Uses - Investing |
247,000.00 |
745,000.00 |
133,000.00 |
680,000.00 |
154,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
4.57 M |
10.34 M |
5.46 M |
15.49 M |
2.58 M |
| Proceeds from Stock Options |
329,000.00 |
1.16 M |
984,000.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-197,000.00 |
-392,000.00 |
0.00 |
343,000.00 |
133,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
10.05 M |
26.80 M |
10.30 M |
7.00 M |
555,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
17.34 M |
23.63 M |
10.12 M |
897,000.00 |
1.45 M |
| 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 |
448,000.00 |
397,000.00 |
94,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
448,000.00 |
397,000.00 |
94,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-6.71 M |
4.34 M |
1.26 M |
6.45 M |
-764,000.00 |
| Effect of Exchange rate on Cash |
0.00 |
-3,000.00 |
3,000.00 |
-11,000.00 |
-133,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |