| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.10 M |
3.30 M |
2.40 M |
1.88 M |
— |
| Depreciation & Depletion |
4.59 M |
3.27 M |
2.30 M |
1.85 M |
— |
| Amortization of Intangible Assets |
503,000.00 |
30,000.00 |
98,000.00 |
30,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
13.33 M |
6.28 M |
4.66 M |
2.76 M |
— |
| Funds from Operations |
24.86 M |
9.45 M |
5.51 M |
-3.34 M |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-14.63 M |
-2.34 M |
1.29 M |
-3.63 M |
— |
| Incline (Decline) in Receivables |
-10.32 M |
-8.68 M |
-5.77 M |
-5.30 M |
— |
| Incline (Decline) in Inventories |
— |
— |
— |
— |
— |
| Incline (Decline) in Accounts Payable |
927,000.00 |
253,000.00 |
1.66 M |
-727,000.00 |
— |
| Incline (Decline) in Income Taxes Payable |
-1.62 M |
-2.29 M |
2.28 M |
253,000.00 |
— |
| Incline (Decline) in Other Accruals |
3.60 M |
3.80 M |
-646,000.00 |
-1.35 M |
— |
| Incline (Decline) in Other Assets or Liabilties |
-7.21 M |
4.58 M |
3.76 M |
3.50 M |
— |
| Net Cash Flow/Operating Activities |
10.23 M |
7.10 M |
6.80 M |
-6.97 M |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Inventories |
2.63 M |
149,000.00 |
0.00 |
9.15 M |
— |
| Decrease in Investments |
2.57 M |
0.00 |
9.04 M |
0.00 |
— |
| Disposal of Fixed Assets |
2.08 M |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Investing |
6.35 M |
7.56 M |
-6.66 M |
9.97 M |
— |
| Proceeds from Stock Options |
1.12 M |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
134.48 M |
4.68 M |
4.20 M |
4.59 M |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
4.20 M |
0.00 |
— |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline or Decline in Short Term Borrowings |
-7.25 M |
6.00 M |
0.00 |
14.00 M |
— |
| Reduction in Long Term Debt |
1.36 M |
1.23 M |
1.18 M |
2.31 M |
— |
| Cash Dividends Paid Total |
0.00 |
153,000.00 |
497,000.00 |
240,000.00 |
— |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Sources - Financing |
21,000.00 |
0.00 |
0.00 |
0.00 |
— |
| Other Uses - Financing |
-114.65 M |
0.00 |
0.00 |
0.00 |
— |
| Net Cash Flow - Financing |
12.34 M |
9.30 M |
-1.68 M |
16.04 M |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |