| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.58 M |
3.67 M |
3.64 M |
2.40 M |
1.75 M |
| Depreciation & Depletion |
3.49 M |
3.67 M |
3.57 M |
2.40 M |
1.75 M |
| Amortization of Intangible Assets |
94,000.00 |
0.00 |
70,000.00 |
— |
— |
| 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 |
-501,000.00 |
66,000.00 |
167,000.00 |
0.00 |
34,000.00 |
| Funds from Operations |
10.99 M |
11.26 M |
11.75 M |
9.00 M |
6.93 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.30 M |
419,000.00 |
1.22 M |
-1.06 M |
-2.31 M |
| Incline (Decline) in Receivables |
-393,000.00 |
316,000.00 |
226,000.00 |
16,000.00 |
-609,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-477,000.00 |
-192,000.00 |
236,000.00 |
-968,000.00 |
791,000.00 |
| Incline (Decline) in Income Taxes Payable |
-310,000.00 |
260,000.00 |
-157,000.00 |
319,000.00 |
-198,000.00 |
| Incline (Decline) in Other Accruals |
-86,000.00 |
175,000.00 |
813,000.00 |
-725,000.00 |
-795,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
2.57 M |
-140,000.00 |
105,000.00 |
299,000.00 |
-1.50 M |
| Net Cash Flow/Operating Activities |
12.29 M |
11.67 M |
12.97 M |
7.94 M |
4.62 M |
| Additions to Other Assets |
975,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
1.62 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
2.50 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
310,000.00 |
670,000.00 |
180,000.00 |
317,000.00 |
| Other Uses - Investing |
1.65 M |
-84,000.00 |
20,000.00 |
909,000.00 |
825,000.00 |
| Other Sources - Investing |
0.00 |
84,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
12.17 M |
8.75 M |
11.10 M |
6.79 M |
6.18 M |
| Proceeds from Stock Options |
637,000.00 |
368,000.00 |
835,000.00 |
335,000.00 |
291,000.00 |
| Other Proceeds from Sale/Issues of Stock |
15.10 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
722,000.00 |
506,000.00 |
0.00 |
8,000.00 |
39,000.00 |
| Long Term Borrowings |
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 |
85,000.00 |
78,000.00 |
70,000.00 |
64,000.00 |
58,000.00 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
14.92 M |
-216,000.00 |
765,000.00 |
263,000.00 |
194,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |