| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.99 M |
2.47 M |
2.08 M |
1.69 M |
1.36 M |
| Depreciation & Depletion |
2.81 M |
2.35 M |
1.96 M |
1.57 M |
1.22 M |
| Amortization of Intangible Assets |
184,000.00 |
115,000.00 |
118,000.00 |
127,000.00 |
137,000.00 |
| 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 |
5.85 M |
4.73 M |
1.80 M |
1.55 M |
201,000.00 |
| Funds from Operations |
13.41 M |
16.16 M |
9.48 M |
7.85 M |
1.62 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-5.36 M |
-12.06 M |
-1.32 M |
3.68 M |
-901,000.00 |
| Incline (Decline) in Receivables |
8.49 M |
-15.13 M |
-3.49 M |
-4.85 M |
-1.36 M |
| Incline (Decline) in Inventories |
-828,000.00 |
17,000.00 |
155,000.00 |
-47,000.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-5.44 M |
6.00 M |
1.14 M |
3.79 M |
461,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-3.72 M |
-2.08 M |
1.93 M |
5.23 M |
125,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-3.87 M |
-860,000.00 |
-1.05 M |
-436,000.00 |
-132,000.00 |
| Net Cash Flow/Operating Activities |
8.05 M |
4.10 M |
8.16 M |
11.53 M |
714,000.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
3.93 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
2.00 M |
3.50 M |
0.00 |
| Decrease in Investments |
2.00 M |
6.00 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
13,000.00 |
| Other Uses - Investing |
0.00 |
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 |
11.77 M |
3.71 M |
4.02 M |
6.29 M |
2.07 M |
| Proceeds from Stock Options |
692,000.00 |
912,000.00 |
3.83 M |
1.23 M |
34,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
1.15 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
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 |
137,000.00 |
2.05 M |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
548,000.00 |
1.48 M |
5.94 M |
0.00 |
0.00 |
| Other Uses - Financing |
548,000.00 |
1.48 M |
5.94 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
1.38 M |
5.60 M |
9.77 M |
1.23 M |
34,000.00 |
| Effect of Exchange rate on Cash |
21,000.00 |
87,000.00 |
118,000.00 |
-125,000.00 |
38,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |