| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.40 M |
2.40 M |
1.87 M |
1.63 M |
1.91 M |
| Depreciation & Depletion |
2.51 M |
1.92 M |
1.87 M |
1.63 M |
1.55 M |
| Amortization of Intangible Assets |
2.89 M |
485,000.00 |
359,000.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
1.20 M |
2.33 M |
2.26 M |
1.11 M |
470,000.00 |
| Deferred Income Taxes |
1.20 M |
2.33 M |
2.26 M |
1.11 M |
470,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
8.66 M |
4.47 M |
5.31 M |
2.10 M |
12.93 M |
| Funds from Operations |
220,000.00 |
-6.09 M |
-1.54 M |
-4.88 M |
-10.64 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
5.93 M |
2.96 M |
-10.76 M |
7.61 M |
-5.90 M |
| Incline (Decline) in Receivables |
3.26 M |
-573,000.00 |
-12.59 M |
-149,000.00 |
251,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-687,000.00 |
666,000.00 |
122,000.00 |
-1.14 M |
-1.61 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-2.51 M |
310,000.00 |
1.55 M |
2.84 M |
-1.60 M |
| Incline (Decline) in Other Assets or Liabilties |
5.87 M |
2.56 M |
158,000.00 |
6.06 M |
-2.94 M |
| Net Cash Flow/Operating Activities |
6.15 M |
-3.13 M |
-12.29 M |
2.73 M |
-16.54 M |
| Additions to Other Assets |
361,000.00 |
1.94 M |
0.00 |
1.96 M |
2.00 M |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
23.30 M |
46.73 M |
61.98 M |
32.17 M |
46.31 M |
| Decrease in Investments |
36.82 M |
59.44 M |
61.28 M |
44.14 M |
56.30 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
14,000.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-136,000.00 |
-122,000.00 |
15,000.00 |
-417,000.00 |
| Other Sources - Investing |
0.00 |
136,000.00 |
122,000.00 |
417,000.00 |
0.00 |
| Net Cash Flow - Investing |
-10.66 M |
-8.24 M |
2.56 M |
-10.87 M |
-6.12 M |
| Proceeds from Stock Options |
4.80 M |
4.66 M |
3.09 M |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
-207,000.00 |
0.00 |
0.00 |
3.12 M |
1.53 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
7.92 M |
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 |
0.00 |
0.00 |
519,000.00 |
694,000.00 |
| 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 |
0.00 |
83,000.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
83,000.00 |
| Net Cash Flow - Financing |
-3.32 M |
4.66 M |
3.09 M |
2.60 M |
917,000.00 |
| Effect of Exchange rate on Cash |
86,000.00 |
-38,000.00 |
140,000.00 |
-149,000.00 |
147,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |