| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.97 M |
5.74 M |
3.33 M |
3.02 M |
2.70 M |
| Depreciation & Depletion |
5.21 M |
4.87 M |
3.11 M |
3.02 M |
2.70 M |
| Amortization of Intangible Assets |
762,000.00 |
875,000.00 |
226,000.00 |
— |
— |
| 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 |
3.17 M |
1.32 M |
836,000.00 |
-15,000.00 |
-232,000.00 |
| Funds from Operations |
13.52 M |
21.56 M |
12.52 M |
7.52 M |
7.32 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-4.50 M |
-12.36 M |
1.84 M |
-8.64 M |
-11.68 M |
| Incline (Decline) in Receivables |
9.64 M |
-14.29 M |
-4.63 M |
-8.57 M |
-8.46 M |
| Incline (Decline) in Inventories |
-25,000.00 |
-150,000.00 |
-2.80 M |
-174,000.00 |
-9.55 M |
| Incline (Decline) in Accounts Payable |
-6.51 M |
1.48 M |
4.26 M |
3.47 M |
63,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-1.61 M |
-665,000.00 |
2.99 M |
697,000.00 |
1.31 M |
| Incline (Decline) in Other Assets or Liabilties |
-6.00 M |
1.26 M |
2.02 M |
-4.07 M |
4.96 M |
| Net Cash Flow/Operating Activities |
9.01 M |
9.21 M |
14.36 M |
-1.13 M |
-4.36 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
12.38 M |
0.00 |
19.07 M |
0.00 |
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 |
330,000.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-1.90 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
1.90 M |
| Net Cash Flow - Investing |
16.72 M |
5.01 M |
36.88 M |
2.48 M |
639,000.00 |
| Proceeds from Stock Options |
339,000.00 |
1.09 M |
7.88 M |
2.53 M |
2.35 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
36.40 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 |
16.00 M |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
15.84 M |
315,000.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
339,000.00 |
21.64 M |
23.57 M |
2.53 M |
2.35 M |
| Effect of Exchange rate on Cash |
4,000.00 |
-15,000.00 |
6,000.00 |
73,000.00 |
44,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |