| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.86 M |
1.47 M |
1.16 M |
831,000.00 |
1.02 M |
| Depreciation & Depletion |
1.33 M |
974,000.00 |
1.10 M |
775,000.00 |
902,000.00 |
| Amortization of Intangible Assets |
523,000.00 |
496,000.00 |
61,000.00 |
56,000.00 |
123,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
283,000.00 |
283,000.00 |
512,000.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
283,000.00 |
283,000.00 |
512,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.86 M |
394,000.00 |
132,000.00 |
553,000.00 |
18,000.00 |
| Funds from Operations |
2.78 M |
3.81 M |
10.52 M |
6.00 M |
-3.14 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.48 M |
-1.80 M |
-4.25 M |
-6.08 M |
-4.77 M |
| Incline (Decline) in Receivables |
3.49 M |
-2.43 M |
723,000.00 |
-7.52 M |
-3.10 M |
| Incline (Decline) in Inventories |
-2.49 M |
1.10 M |
-3.14 M |
-954,000.00 |
-5.56 M |
| Incline (Decline) in Accounts Payable |
-533,000.00 |
410,000.00 |
-1.28 M |
652,000.00 |
2.86 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
982,000.00 |
-297,000.00 |
-313,000.00 |
1.39 M |
966,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
1.04 M |
-586,000.00 |
-243,000.00 |
352,000.00 |
67,000.00 |
| Net Cash Flow/Operating Activities |
5.26 M |
2.01 M |
6.26 M |
-75,000.00 |
-7.90 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
975,000.00 |
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 |
-30,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
30,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.62 M |
2.31 M |
2.75 M |
429,000.00 |
424,000.00 |
| Proceeds from Stock Options |
116,000.00 |
345,000.00 |
462,000.00 |
2.22 M |
180,000.00 |
| Other Proceeds from Sale/Issues of Stock |
99,000.00 |
367,000.00 |
1.07 M |
15.01 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
214,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
4.69 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-2.18 M |
2.18 M |
0.00 |
| Reduction in Long Term Debt |
266,000.00 |
276,000.00 |
226,000.00 |
173,000.00 |
138,000.00 |
| 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 |
0.00 |
0.00 |
0.00 |
688,000.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
688,000.00 |
0.00 |
| Net Cash Flow - Financing |
-265,000.00 |
436,000.00 |
5.99 M |
15.56 M |
2.23 M |
| Effect of Exchange rate on Cash |
24,000.00 |
-164,000.00 |
138,000.00 |
28,000.00 |
-186,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |