| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
9.29 M |
7.22 M |
5.84 M |
7.19 M |
3.83 M |
| Depreciation & Depletion |
6.50 M |
4.96 M |
4.02 M |
5.86 M |
3.83 M |
| Amortization of Intangible Assets |
2.78 M |
2.26 M |
1.82 M |
1.33 M |
747,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
13.79 M |
4.32 M |
7.97 M |
5.04 M |
10.10 M |
| Funds from Operations |
41.94 M |
15.20 M |
18.60 M |
9.56 M |
378,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-15.56 M |
11.37 M |
-30.36 M |
4.52 M |
-2.32 M |
| Incline (Decline) in Receivables |
-21.91 M |
2.06 M |
-4.28 M |
1.10 M |
-7.90 M |
| Incline (Decline) in Inventories |
-29.84 M |
-3.75 M |
-22.93 M |
-4.88 M |
4.10 M |
| Incline (Decline) in Accounts Payable |
17.37 M |
16.05 M |
-8.32 M |
5.51 M |
832,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
16.30 M |
-2.43 M |
1.37 M |
2.50 M |
1.46 M |
| Incline (Decline) in Other Assets or Liabilties |
2.51 M |
-557,000.00 |
3.80 M |
290,000.00 |
-805,000.00 |
| Net Cash Flow/Operating Activities |
26.38 M |
26.57 M |
-11.77 M |
14.07 M |
-1.94 M |
| Additions to Other Assets |
193,000.00 |
0.00 |
0.00 |
287,000.00 |
0.00 |
| Net Assets from Acquisitions |
2.00 M |
8.14 M |
0.00 |
9.26 M |
980,000.00 |
| 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 |
129,000.00 |
16,000.00 |
0.00 |
0.00 |
1,000.00 |
| Other Uses - Investing |
6.31 M |
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 |
19.05 M |
14.09 M |
9.75 M |
12.84 M |
2.33 M |
| Proceeds from Stock Options |
2.40 M |
3.68 M |
6.01 M |
1.61 M |
586,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
91,000.00 |
132,000.00 |
24.12 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
100,000.00 |
0.00 |
0.00 |
88,000.00 |
304,000.00 |
| Long Term Borrowings |
0.00 |
6.74 M |
0.00 |
0.00 |
22.89 M |
| Incline or Decline in Short Term Borrowings |
-847,000.00 |
-5.94 M |
2.67 M |
-3.56 M |
2.44 M |
| Reduction in Long Term Debt |
5.07 M |
3.23 M |
2.92 M |
2.47 M |
22.62 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 |
0.00 |
0.00 |
0.00 |
0.00 |
724,000.00 |
| Other Uses - Financing |
-900,000.00 |
-822,000.00 |
-743,000.00 |
-730,000.00 |
-450,000.00 |
| Net Cash Flow - Financing |
-4.52 M |
516,000.00 |
5.15 M |
18.88 M |
2.54 M |
| Effect of Exchange rate on Cash |
-3.14 M |
2.26 M |
808,000.00 |
-1.43 M |
617,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |