| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.64 M |
4.55 M |
3.37 M |
1.84 M |
1.25 M |
| Depreciation & Depletion |
2.80 M |
2.90 M |
3.37 M |
1.84 M |
1.00 M |
| Amortization of Intangible Assets |
1.84 M |
1.65 M |
244,532.00 |
43,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.13 M |
1.46 M |
2.22 M |
-131,732.00 |
2,564.00 |
| Funds from Operations |
22.83 M |
16.52 M |
-215,000.00 |
6.17 M |
3.87 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-14.49 M |
-18.50 M |
-8.74 M |
-7.09 M |
-6.26 M |
| Incline (Decline) in Receivables |
-29.59 M |
-13.07 M |
-9.82 M |
-15.46 M |
-10.60 M |
| Incline (Decline) in Inventories |
-1.59 M |
154,000.00 |
18,747.00 |
-144,979.00 |
1.13 M |
| Incline (Decline) in Accounts Payable |
8.18 M |
-4.19 M |
-1.24 M |
4.70 M |
691,093.00 |
| Incline (Decline) in Income Taxes Payable |
1.51 M |
1.63 M |
-1.20 M |
473,523.00 |
-221,610.00 |
| Incline (Decline) in Other Accruals |
7.73 M |
3.38 M |
2.26 M |
3.74 M |
1.71 M |
| Incline (Decline) in Other Assets or Liabilties |
-2.32 M |
-4.64 M |
1.11 M |
-561,975.00 |
2.30 M |
| Net Cash Flow/Operating Activities |
8.35 M |
-1.98 M |
-8.95 M |
-919,717.00 |
-2.39 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.84 M |
0.00 |
6.53 M |
26,368.00 |
625,000.00 |
| 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 |
0.00 |
| Disposal of Fixed Assets |
398,000.00 |
488,000.00 |
186,000.00 |
838,750.00 |
9,897.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-418,000.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
418,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
4.36 M |
1.71 M |
9.33 M |
2.42 M |
1.81 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
103,918.00 |
| Other Proceeds from Sale/Issues of Stock |
1.65 M |
1.01 M |
934,000.00 |
15.03 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
296.40 M |
175.67 M |
143.82 M |
92.15 M |
134.57 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
-1.04 M |
-1.07 M |
| Reduction in Long Term Debt |
303.32 M |
173.61 M |
125.24 M |
102.66 M |
129.43 M |
| 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 |
1.49 M |
93,000.00 |
38,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.49 M |
93,000.00 |
38,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-3.78 M |
3.17 M |
19.55 M |
3.49 M |
4.17 M |
| Effect of Exchange rate on Cash |
-110,000.00 |
25,000.00 |
-26,000.00 |
-3,631.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |