| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.95 M |
5.43 M |
4.43 M |
3.13 M |
1.34 M |
| Depreciation & Depletion |
2.95 M |
1.93 M |
4.43 M |
3.13 M |
1.34 M |
| Amortization of Intangible Assets |
4.00 M |
3.50 M |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
35.35 M |
644,000.00 |
1.27 M |
2.17 M |
1.02 M |
| Funds from Operations |
23.46 M |
18.95 M |
17.32 M |
11.28 M |
5.49 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
— |
— |
| Funds from/for Other Operating Activities |
-945,000.00 |
-8.32 M |
-18.75 M |
-7.72 M |
-5.10 M |
| Incline (Decline) in Receivables |
2.45 M |
-5.98 M |
-15.21 M |
-15.51 M |
-5.48 M |
| Incline (Decline) in Inventories |
-28.68 M |
-18.39 M |
-7.72 M |
12.04 M |
4.25 M |
| Incline (Decline) in Accounts Payable |
24.67 M |
13.33 M |
5.87 M |
-1.63 M |
-896,000.00 |
| Incline (Decline) in Income Taxes Payable |
874,000.00 |
2.04 M |
344,000.00 |
2.32 M |
-1.56 M |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-253,000.00 |
686,000.00 |
-2.04 M |
-4.95 M |
-1.42 M |
| Net Cash Flow/Operating Activities |
22.52 M |
10.62 M |
-1.42 M |
3.56 M |
390,000.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
68.05 M |
8.30 M |
73,000.00 |
20.50 M |
0.00 |
| 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 |
200,000.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
143,000.00 |
0.00 |
0.00 |
| Other Uses - Investing |
4.90 M |
3.74 M |
3.27 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
75.36 M |
13.49 M |
5.66 M |
21.80 M |
865,000.00 |
| Proceeds from Stock Options |
586,000.00 |
1.11 M |
983,000.00 |
432,000.00 |
523,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
36.51 M |
15.01 M |
675,000.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
15.99 M |
0.00 |
1.56 M |
12.46 M |
600,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
28.35 M |
0.00 |
| Reduction in Long Term Debt |
0.00 |
10.56 M |
6.81 M |
12.66 M |
149,000.00 |
| 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 |
438,000.00 |
2.12 M |
1.32 M |
0.00 |
0.00 |
| Other Uses - Financing |
438,000.00 |
2.12 M |
1.32 M |
-20.51 M |
0.00 |
| Net Cash Flow - Financing |
17.01 M |
29.18 M |
12.08 M |
8.75 M |
974,000.00 |
| Effect of Exchange rate on Cash |
-50,000.00 |
3,000.00 |
11,000.00 |
-58,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |