| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.13 M |
2.62 M |
2.14 M |
1.82 M |
1.73 M |
| Depreciation & Depletion |
2.40 M |
1.94 M |
1.60 M |
1.20 M |
936,000.00 |
| Amortization of Intangible Assets |
727,000.00 |
682,000.00 |
542,000.00 |
622,000.00 |
795,000.00 |
| Deferred Income Taxes and Investment Tax credity |
18,000.00 |
23,000.00 |
51,000.00 |
173,000.00 |
238,498.00 |
| Deferred Income Taxes |
18,000.00 |
23,000.00 |
51,000.00 |
173,000.00 |
238,498.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.89 M |
944,000.00 |
5.85 M |
530,000.00 |
682,000.00 |
| Funds from Operations |
16.19 M |
13.51 M |
9.67 M |
11.84 M |
6.05 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.76 M |
-6.37 M |
68,000.00 |
-7.24 M |
-4.53 M |
| Incline (Decline) in Receivables |
-4.19 M |
-2.91 M |
-1.29 M |
-3.53 M |
-1.65 M |
| Incline (Decline) in Inventories |
-71,000.00 |
-2.53 M |
827,000.00 |
645,000.00 |
-1.80 M |
| Incline (Decline) in Accounts Payable |
2.01 M |
493,000.00 |
-667,000.00 |
206,000.00 |
622,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
762,000.00 |
-701,000.00 |
2.23 M |
827,000.00 |
497,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-1.28 M |
-727,000.00 |
-1.03 M |
-5.39 M |
-2.20 M |
| Net Cash Flow/Operating Activities |
13.43 M |
7.14 M |
9.74 M |
4.60 M |
1.51 M |
| Additions to Other Assets |
1.18 M |
970,000.00 |
376,000.00 |
171,000.00 |
64,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
3.56 M |
743,000.00 |
0.00 |
| Incline (Decline) in Inventories |
1.86 M |
300,000.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
132,000.00 |
15.84 M |
198,000.00 |
197,000.00 |
| 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 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
6.62 M |
5.08 M |
-7.86 M |
2.11 M |
1.07 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
3.86 M |
15.06 M |
| Other Proceeds from Sale/Issues of Stock |
1.81 M |
1.13 M |
1.52 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
13.15 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
3.00 M |
0.00 |
2.90 M |
| 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 |
3.00 M |
37,000.00 |
8.00 M |
| 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 |
760,000.00 |
1.50 M |
866,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
760,000.00 |
1.50 M |
866,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-10.57 M |
2.63 M |
2.38 M |
3.82 M |
9.95 M |
| Effect of Exchange rate on Cash |
70,000.00 |
297,000.00 |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |