| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.99 M |
2.79 M |
2.41 M |
1.77 M |
1.32 M |
| Depreciation & Depletion |
3.60 M |
2.73 M |
2.34 M |
1.77 M |
1.32 M |
| Amortization of Intangible Assets |
394,000.00 |
62,000.00 |
70,000.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
407,000.00 |
4.36 M |
311,000.00 |
123,000.00 |
0.00 |
| Deferred Income Taxes |
407,000.00 |
4.36 M |
311,000.00 |
123,000.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
10.52 M |
6.32 M |
1.82 M |
491,000.00 |
-3.09 M |
| Funds from Operations |
21.90 M |
21.88 M |
2.50 M |
4.57 M |
3.53 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-7.80 M |
-441,000.00 |
-6.61 M |
-5.60 M |
-2.27 M |
| Incline (Decline) in Receivables |
-4.49 M |
-3.17 M |
-6.06 M |
-5.51 M |
-3.05 M |
| Incline (Decline) in Inventories |
-8.28 M |
-4.18 M |
-2.97 M |
-4.08 M |
-3.88 M |
| Incline (Decline) in Accounts Payable |
6.14 M |
-3.26 M |
2.45 M |
-242,000.00 |
1.18 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-506,000.00 |
6.54 M |
3.87 M |
1.26 M |
2.37 M |
| Incline (Decline) in Other Assets or Liabilties |
-667,000.00 |
3.63 M |
-3.90 M |
2.97 M |
1.12 M |
| Net Cash Flow/Operating Activities |
14.10 M |
21.44 M |
-4.10 M |
-1.03 M |
1.26 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
512,000.00 |
0.00 |
640,000.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
47.45 M |
72.14 M |
188.56 M |
0.00 |
15,000.00 |
| Decrease in Investments |
48.12 M |
68.17 M |
145.89 M |
500,000.00 |
3.06 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
555,000.00 |
-12,000.00 |
54,000.00 |
165,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
12,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
6.34 M |
8.19 M |
46.55 M |
2.45 M |
-285,000.00 |
| Proceeds from Stock Options |
1.62 M |
6.06 M |
484,000.00 |
109,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
65.51 M |
2.11 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
38,000.00 |
1.48 M |
240,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
-168,000.00 |
0.00 |
-347,000.00 |
-1.54 M |
719,000.00 |
| Reduction in Long Term Debt |
481,000.00 |
440,000.00 |
382,000.00 |
185,000.00 |
233,000.00 |
| 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 |
1.77 M |
7.36 M |
397,000.00 |
416,000.00 |
413,000.00 |
| Other Uses - Financing |
1.77 M |
7.36 M |
397,000.00 |
3,000.00 |
0.00 |
| Net Cash Flow - Financing |
2.91 M |
12.81 M |
461,000.00 |
63.60 M |
93,000.00 |
| Effect of Exchange rate on Cash |
-431,000.00 |
-736,000.00 |
-763,000.00 |
487,000.00 |
283,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |