| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.44 M |
2.74 M |
2.36 M |
1.93 M |
1.65 M |
| Depreciation & Depletion |
3.24 M |
2.74 M |
2.31 M |
1.88 M |
1.61 M |
| Amortization of Intangible Assets |
200,000.00 |
80,000.00 |
51,000.00 |
52,000.00 |
34,000.00 |
| 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 |
3.91 M |
2.27 M |
4.14 M |
1.44 M |
1.34 M |
| Funds from Operations |
16.92 M |
22.35 M |
24.82 M |
17.48 M |
17.83 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-9.12 M |
-6.00 M |
-238,000.00 |
-1.96 M |
-3.00 M |
| Incline (Decline) in Receivables |
2.26 M |
-5.68 M |
-6.72 M |
-5.42 M |
-4.88 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
-9.91 M |
1.09 M |
6.59 M |
4.61 M |
2.81 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-1.46 M |
-1.40 M |
-105,000.00 |
-1.15 M |
-929,000.00 |
| Net Cash Flow/Operating Activities |
7.81 M |
16.35 M |
24.58 M |
15.52 M |
14.83 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
367,000.00 |
491,000.00 |
0.00 |
0.00 |
100,000.00 |
| Incline (Decline) in Inventories |
0.00 |
322,000.00 |
278,000.00 |
160,000.00 |
358,000.00 |
| Decrease in Investments |
650,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
28,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
5.97 M |
3.66 M |
5.24 M |
2.35 M |
2.85 M |
| Proceeds from Stock Options |
124,000.00 |
1.10 M |
1.10 M |
1.08 M |
1.11 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
10.60 M |
2.97 M |
14.86 M |
21.54 M |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
900,000.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-10.00 M |
| Reduction in Long Term Debt |
0.00 |
0.00 |
905,000.00 |
3,000.00 |
2,000.00 |
| 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 |
427,000.00 |
328,000.00 |
142,000.00 |
1.04 M |
0.00 |
| Other Uses - Financing |
427,000.00 |
152,000.00 |
-1.07 M |
80,000.00 |
-2,000.00 |
| Net Cash Flow - Financing |
-10.05 M |
-1.72 M |
-15.74 M |
-19.48 M |
-8.89 M |
| Effect of Exchange rate on Cash |
-663,000.00 |
50,000.00 |
-811,000.00 |
691,000.00 |
661,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |