| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.33 M |
6.75 M |
6.26 M |
3.21 M |
1.57 M |
| Depreciation & Depletion |
2.37 M |
2.93 M |
2.79 M |
1.84 M |
1.25 M |
| Amortization of Intangible Assets |
3.96 M |
3.82 M |
3.47 M |
1.37 M |
323,000.00 |
| 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 |
110.30 M |
-3.73 M |
2.03 M |
1.20 M |
-1.19 M |
| Funds from Operations |
21.33 M |
16.00 M |
7.56 M |
1.61 M |
6.44 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.59 M |
-2.65 M |
1.12 M |
-2.46 M |
-180,000.00 |
| Incline (Decline) in Receivables |
-2.82 M |
-2.47 M |
-1.19 M |
-5.03 M |
-1.17 M |
| Incline (Decline) in Inventories |
-2.88 M |
-4.15 M |
2.96 M |
2.33 M |
775,000.00 |
| Incline (Decline) in Accounts Payable |
-543,000.00 |
1.03 M |
330,000.00 |
-2.74 M |
-568,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
2.94 M |
1.53 M |
-1.60 M |
1.06 M |
332,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-283,000.00 |
1.40 M |
629,000.00 |
1.92 M |
450,000.00 |
| Net Cash Flow/Operating Activities |
17.74 M |
13.35 M |
8.68 M |
-850,000.00 |
6.26 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
125,000.00 |
0.00 |
| Net Assets from Acquisitions |
829,000.00 |
971,000.00 |
1.75 M |
17.49 M |
0.00 |
| Incline (Decline) in Inventories |
845,000.00 |
1.24 M |
839,000.00 |
0.00 |
0.00 |
| Decrease in Investments |
1.20 M |
1.44 M |
292,000.00 |
625,000.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-38,000.00 |
1.00 M |
-238,000.00 |
0.00 |
-750,000.00 |
| Other Sources - Investing |
38,000.00 |
0.00 |
238,000.00 |
0.00 |
750,000.00 |
| Net Cash Flow - Investing |
4.35 M |
3.79 M |
3.31 M |
18.05 M |
41,000.00 |
| Proceeds from Stock Options |
1.10 M |
921,000.00 |
897,000.00 |
719,000.00 |
890,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
15.45 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
172,000.00 |
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 |
-354,000.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
363,000.00 |
| 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 |
0.00 |
| Other Uses - Financing |
-244,000.00 |
-141,000.00 |
0.00 |
0.00 |
-125,000.00 |
| Net Cash Flow - Financing |
859,000.00 |
780,000.00 |
897,000.00 |
547,000.00 |
15.50 M |
| Effect of Exchange rate on Cash |
246,000.00 |
0.00 |
0.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |