| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
9.31 M |
6.05 M |
5.69 M |
916,000.00 |
889,000.00 |
| Depreciation & Depletion |
8.79 M |
6.05 M |
4.88 M |
714,000.00 |
889,000.00 |
| Amortization of Intangible Assets |
515,000.00 |
809,000.00 |
202,000.00 |
0.00 |
0.00 |
| 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 |
2.83 M |
-1.28 M |
-298,000.00 |
16,000.00 |
581,000.00 |
| Funds from Operations |
34.08 M |
11.78 M |
16.58 M |
3.81 M |
1.21 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-11.17 M |
-9.64 M |
-12.18 M |
-1.12 M |
3.20 M |
| Incline (Decline) in Receivables |
-28.07 M |
-3.35 M |
-20.84 M |
4.34 M |
2.79 M |
| Incline (Decline) in Inventories |
-1.36 M |
-420,000.00 |
-128,000.00 |
0.00 |
138,000.00 |
| Incline (Decline) in Accounts Payable |
20.38 M |
-1.29 M |
11.16 M |
-5.08 M |
1.71 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.12 M |
-4.57 M |
-2.37 M |
-380,000.00 |
-1.30 M |
| Net Cash Flow/Operating Activities |
22.91 M |
2.15 M |
4.40 M |
2.69 M |
4.40 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
10.69 M |
-4.37 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 |
417,000.00 |
333,000.00 |
829,000.00 |
16,000.00 |
40,000.00 |
| Other Uses - Investing |
0.00 |
-4.60 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
4.60 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
28.12 M |
27.06 M |
1.69 M |
290,000.00 |
451,000.00 |
| Proceeds from Stock Options |
1.27 M |
607,000.00 |
639,000.00 |
23,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
28.85 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
37,000.00 |
0.00 |
5.30 M |
0.00 |
0.00 |
| Long Term Borrowings |
5.37 M |
0.00 |
11.62 M |
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 |
1.94 M |
3.34 M |
7.20 M |
900,000.00 |
3.64 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 |
265,000.00 |
274,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
265,000.00 |
274,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
4.93 M |
26.39 M |
-244,000.00 |
-877,000.00 |
-3.64 M |
| Effect of Exchange rate on Cash |
0.00 |
0.00 |
0.00 |
-361,000.00 |
-434,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |