| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.63 M |
2.23 M |
2.00 M |
942,000.00 |
879,000.00 |
| Depreciation & Depletion |
1.75 M |
1.02 M |
1.21 M |
829,000.00 |
796,000.00 |
| Amortization of Intangible Assets |
882,000.00 |
1.21 M |
795,000.00 |
113,000.00 |
83,000.00 |
| Deferred Income Taxes and Investment Tax credity |
1.72 M |
1.99 M |
1.95 M |
1.90 M |
2.37 M |
| Deferred Income Taxes |
1.72 M |
1.99 M |
1.95 M |
1.90 M |
2.37 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.84 M |
4.16 M |
1.09 M |
49,000.00 |
233,000.00 |
| Funds from Operations |
-7.38 M |
-3.09 M |
-565,000.00 |
2.33 M |
-8.83 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-824,000.00 |
-1.85 M |
-2.59 M |
-2.57 M |
1.20 M |
| Incline (Decline) in Receivables |
382,000.00 |
588,000.00 |
-64,000.00 |
-632,000.00 |
-251,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-982,000.00 |
-1.15 M |
-2.35 M |
-725,000.00 |
2.13 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-224,000.00 |
-1.29 M |
-173,000.00 |
-1.22 M |
-687,000.00 |
| Net Cash Flow/Operating Activities |
-8.20 M |
-4.94 M |
-3.15 M |
-245,000.00 |
-7.63 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
1.25 M |
8.93 M |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
2.75 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
235,000.00 |
| Other Uses - Investing |
-630,000.00 |
630,000.00 |
544,000.00 |
0.00 |
0.00 |
| Other Sources - Investing |
630,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
1.15 M |
4.06 M |
10.61 M |
718,000.00 |
-2.06 M |
| Proceeds from Stock Options |
300,000.00 |
2.32 M |
982,000.00 |
1.98 M |
2.34 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
621,000.00 |
8.97 M |
0.00 |
6.49 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
4.99 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
9.97 M |
0.00 |
0.00 |
-2,000.00 |
| Reduction in Long Term Debt |
642,000.00 |
410,000.00 |
275,000.00 |
214,000.00 |
122,000.00 |
| 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 |
4.65 M |
10.18 M |
11.01 M |
768,000.00 |
8.35 M |
| Effect of Exchange rate on Cash |
89,000.00 |
-58,000.00 |
153,000.00 |
20,000.00 |
-56,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |