| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.67 M |
6.60 M |
10.27 M |
4.98 M |
1.34 M |
| Depreciation & Depletion |
1.06 M |
2.40 M |
3.37 M |
2.08 M |
826,000.00 |
| Amortization of Intangible Assets |
606,000.00 |
4.20 M |
6.90 M |
2.90 M |
517,000.00 |
| 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 |
59.73 M |
-678,000.00 |
8.85 M |
38.76 M |
27,000.00 |
| Funds from Operations |
-62.29 M |
-29.41 M |
-9.00 M |
-6.65 M |
5.50 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.04 M |
4.87 M |
-3.87 M |
467,000.00 |
-1.11 M |
| Incline (Decline) in Receivables |
-1.23 M |
-199,000.00 |
1.06 M |
-498,000.00 |
2.64 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
510,000.00 |
-2.16 M |
70,000.00 |
| Incline (Decline) in Accounts Payable |
3.66 M |
2.51 M |
-5.98 M |
4.46 M |
-2.68 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
0.00 |
0.00 |
0.00 |
0.00 |
-1.07 M |
| Incline (Decline) in Other Assets or Liabilties |
-400,000.00 |
2.56 M |
534,000.00 |
-1.33 M |
-61,000.00 |
| Net Cash Flow/Operating Activities |
-60.25 M |
-24.53 M |
-12.87 M |
-6.18 M |
4.39 M |
| Additions to Other Assets |
0.00 |
175,000.00 |
247,000.00 |
459,000.00 |
287,375.00 |
| Net Assets from Acquisitions |
16.85 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
15.28 M |
222,000.00 |
322,000.00 |
0.00 |
| Decrease in Investments |
12.05 M |
2.05 M |
1.00 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
218,000.00 |
393,000.00 |
78,000.00 |
68,000.00 |
| Other Uses - Investing |
1.03 M |
-10.50 M |
-812,000.00 |
2,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
22.50 M |
812,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
7.07 M |
5.19 M |
-753,000.00 |
1.44 M |
930,000.00 |
| Proceeds from Stock Options |
25.17 M |
4.32 M |
575,000.00 |
331,000.00 |
9,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
71.36 M |
20.56 M |
15.52 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
234,000.00 |
0.00 |
0.00 |
| Long Term Borrowings |
50.00 M |
0.00 |
121,000.00 |
121,000.00 |
173,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-1.02 M |
| Reduction in Long Term Debt |
3.70 M |
2.00 M |
2.23 M |
7.29 M |
194,000.00 |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
231,000.00 |
354,000.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
231,000.00 |
354,000.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
3.14 M |
0.00 |
| Other Uses - Financing |
-1.58 M |
-3.69 M |
-343,000.00 |
3.14 M |
0.00 |
| Net Cash Flow - Financing |
69.88 M |
69.98 M |
18.45 M |
11.60 M |
-1.39 M |
| Effect of Exchange rate on Cash |
-2.14 M |
422,000.00 |
398,000.00 |
-917,000.00 |
299,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |