| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
522,000.00 |
323,000.00 |
231,000.00 |
126,000.00 |
— |
| Depreciation & Depletion |
493,000.00 |
304,000.00 |
212,000.00 |
126,000.00 |
— |
| Amortization of Intangible Assets |
29,000.00 |
19,000.00 |
19,000.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
930,000.00 |
1.48 M |
1.21 M |
1.44 M |
— |
| Funds from Operations |
9.44 M |
7.25 M |
2.96 M |
2.46 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-8.08 M |
-10.08 M |
-2.14 M |
-3.16 M |
— |
| Incline (Decline) in Receivables |
-10.31 M |
-9.22 M |
-3.23 M |
-3.13 M |
— |
| Incline (Decline) in Inventories |
-3.73 M |
-1.95 M |
-960,000.00 |
-901,000.00 |
— |
| Incline (Decline) in Accounts Payable |
573,000.00 |
583,000.00 |
270,000.00 |
346,000.00 |
— |
| Incline (Decline) in Income Taxes Payable |
517,000.00 |
-243,000.00 |
1.33 M |
64,000.00 |
— |
| Incline (Decline) in Other Accruals |
3.22 M |
214,000.00 |
1.00 M |
-23,000.00 |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.65 M |
533,000.00 |
-554,000.00 |
487,000.00 |
— |
| Net Cash Flow/Operating Activities |
1.36 M |
-2.83 M |
822,000.00 |
-694,000.00 |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
-1.32 M |
1.13 M |
183,000.00 |
471,000.00 |
— |
| Other Sources - Investing |
1.32 M |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
-650,000.00 |
2.04 M |
511,000.00 |
1.04 M |
— |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
76.71 M |
5.12 M |
5,000.00 |
1.39 M |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
0.00 |
639,000.00 |
118,000.00 |
858,000.00 |
— |
| Incline or Decline in Short Term Borrowings |
— |
— |
— |
— |
— |
| Reduction in Long Term Debt |
209,000.00 |
574,000.00 |
787,000.00 |
617,000.00 |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
574,000.00 |
23,000.00 |
134,000.00 |
222,000.00 |
— |
| Other Uses - Financing |
574,000.00 |
-106,000.00 |
134,000.00 |
222,000.00 |
— |
| Net Cash Flow - Financing |
77.07 M |
5.08 M |
-530,000.00 |
1.85 M |
— |
| Effect of Exchange rate on Cash |
-39,000.00 |
-5,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |