| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.86 M |
1.71 M |
1.53 M |
1.14 M |
1.48 M |
| Depreciation & Depletion |
1.86 M |
1.71 M |
119,000.00 |
1.14 M |
1.48 M |
| Amortization of Intangible Assets |
1.41 M |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.19 M |
1.45 M |
576,000.00 |
376,000.00 |
99,000.00 |
| Funds from Operations |
28.67 M |
24.45 M |
11.16 M |
1.10 M |
-1.74 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.52 M |
1.74 M |
255,000.00 |
1.52 M |
1.14 M |
| Incline (Decline) in Receivables |
-705,000.00 |
-583,000.00 |
-589,000.00 |
-96,000.00 |
-1,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
693,000.00 |
308,000.00 |
209,000.00 |
163,000.00 |
259,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
667,000.00 |
1.76 M |
1.36 M |
753,000.00 |
838,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
867,000.00 |
255,000.00 |
-725,000.00 |
699,000.00 |
49,000.00 |
| Net Cash Flow/Operating Activities |
30.19 M |
26.19 M |
11.41 M |
2.62 M |
-599,000.00 |
| Additions to Other Assets |
0.00 |
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 |
85.65 M |
54.34 M |
5,000.00 |
3,000.00 |
0.00 |
| Decrease in Investments |
69.43 M |
14.44 M |
0.00 |
0.00 |
7.00 M |
| Disposal of Fixed Assets |
0.00 |
14,000.00 |
0.00 |
0.00 |
29,000.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-101,000.00 |
2,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
101,000.00 |
0.00 |
| Net Cash Flow - Investing |
18.71 M |
41.67 M |
2.25 M |
1.24 M |
-5.45 M |
| Proceeds from Stock Options |
1.55 M |
6.87 M |
476,000.00 |
362,000.00 |
232,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-252,000.00 |
71.44 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
639,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
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 |
0.00 |
214,000.00 |
206,000.00 |
22,000.00 |
17,000.00 |
| 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 |
298,000.00 |
50,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
298,000.00 |
50,000.00 |
0.00 |
-1.02 M |
0.00 |
| Net Cash Flow - Financing |
1.21 M |
6.45 M |
71.71 M |
-682,000.00 |
215,000.00 |
| Effect of Exchange rate on Cash |
47,000.00 |
106,000.00 |
29,000.00 |
12,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |