| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
14.33 M |
4.59 M |
3.90 M |
4.26 M |
293,000.00 |
| Depreciation & Depletion |
2.76 M |
2.12 M |
1.50 M |
816,000.00 |
141,000.00 |
| Amortization of Intangible Assets |
11.57 M |
2.48 M |
2.39 M |
3.44 M |
152,000.00 |
| 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 |
92.86 M |
3.43 M |
4.46 M |
3.81 M |
835,000.00 |
| Funds from Operations |
494,000.00 |
4.69 M |
-4.31 M |
-11.38 M |
-7.19 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-6.38 M |
-5.64 M |
-6.71 M |
1.04 M |
-1.98 M |
| Incline (Decline) in Receivables |
1.78 M |
-2.67 M |
-4.18 M |
-3.55 M |
-1.35 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-1.82 M |
1.56 M |
-1.98 M |
1.39 M |
1.62 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
1.78 M |
171,000.00 |
839,000.00 |
4.22 M |
376,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-8.12 M |
-4.70 M |
-1.39 M |
-1.01 M |
-2.62 M |
| Net Cash Flow/Operating Activities |
-5.89 M |
-951,000.00 |
-11.02 M |
-10.34 M |
-9.17 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
30.70 M |
12.87 M |
7.40 M |
0.00 |
4.25 M |
| Incline (Decline) in Inventories |
73.60 M |
24.85 M |
54.10 M |
5.50 M |
— |
| Decrease in Investments |
2.80 M |
79.55 M |
35.30 M |
40.40 M |
0.00 |
| Disposal of Fixed Assets |
0.00 |
1.04 M |
0.00 |
0.00 |
0.00 |
| 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 |
31.67 M |
8.23 M |
-1.01 M |
16.71 M |
10.01 M |
| Proceeds from Stock Options |
332,000.00 |
225,000.00 |
7,000.00 |
69,000.00 |
218,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-12.06 M |
194,000.00 |
27.70 M |
19.97 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
2,000.00 |
| Long Term Borrowings |
0.00 |
74.76 M |
12.00 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 |
0.00 |
949,000.00 |
1.08 M |
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) |
— |
— |
— |
— |
— |
| 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 |
332,000.00 |
62.92 M |
11.25 M |
26.69 M |
20.18 M |
| Effect of Exchange rate on Cash |
-1.42 M |
248,000.00 |
166,000.00 |
-124,000.00 |
-1,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |