| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.65 M |
3.40 M |
1.10 M |
846,000.00 |
— |
| Depreciation & Depletion |
854,000.00 |
568,000.00 |
455,000.00 |
846,000.00 |
— |
| Amortization of Intangible Assets |
792,000.00 |
2.84 M |
647,000.00 |
— |
— |
| 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 |
1.79 M |
1.91 M |
621,000.00 |
214,000.00 |
— |
| Funds from Operations |
20.79 M |
10.02 M |
4.29 M |
390,000.00 |
— |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-33.30 M |
-14.70 M |
-1.55 M |
861,000.00 |
— |
| Incline (Decline) in Receivables |
-21.06 M |
-13.16 M |
-985,000.00 |
879,000.00 |
— |
| Incline (Decline) in Inventories |
-729,000.00 |
304,000.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-9.50 M |
-852,000.00 |
-344,000.00 |
22,000.00 |
— |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-2.00 M |
-987,000.00 |
-223,000.00 |
-40,000.00 |
— |
| Net Cash Flow/Operating Activities |
-12.51 M |
-4.68 M |
2.73 M |
1.25 M |
— |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Net Assets from Acquisitions |
13.02 M |
2.17 M |
4.95 M |
274,000.00 |
— |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Disposal of Fixed Assets |
0.00 |
612,000.00 |
45,000.00 |
2.63 M |
— |
| Other Uses - Investing |
-822,000.00 |
-431,000.00 |
-69,000.00 |
-16,000.00 |
— |
| Other Sources - Investing |
1.52 M |
431,000.00 |
165,000.00 |
16,000.00 |
— |
| Net Cash Flow - Investing |
12.55 M |
1.38 M |
5.09 M |
-2.22 M |
— |
| Proceeds from Stock Options |
8.14 M |
0.00 |
0.00 |
0.00 |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
30.60 M |
2.88 M |
0.00 |
— |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Long Term Borrowings |
18.08 M |
8.58 M |
3.95 M |
500,000.00 |
— |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-519,000.00 |
-9,000.00 |
— |
| Reduction in Long Term Debt |
9.06 M |
25.33 M |
5.18 M |
1.50 M |
— |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| 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 |
9.37 M |
0.00 |
0.00 |
— |
— |
| Other Uses - Financing |
8.39 M |
-691,000.00 |
-377,000.00 |
0.00 |
— |
| Net Cash Flow - Financing |
25.55 M |
13.15 M |
759,000.00 |
-1.01 M |
— |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |