| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.80 M |
5.79 M |
3.94 M |
2.33 M |
1.27 M |
| Depreciation & Depletion |
6.80 M |
5.79 M |
3.94 M |
2.33 M |
1.27 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
16.22 M |
12.99 M |
11.54 M |
7.14 M |
— |
| Deferred Income Taxes |
16.22 M |
12.99 M |
11.54 M |
7.14 M |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.96 M |
447,000.00 |
967,000.00 |
587,000.00 |
57,000.00 |
| Funds from Operations |
2.26 M |
5.57 M |
2.17 M |
2.54 M |
1.60 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
4.43 M |
132,000.00 |
6.50 M |
2.75 M |
3.69 M |
| Incline (Decline) in Receivables |
116,000.00 |
-147,000.00 |
-852,000.00 |
1.25 M |
-904,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
-67,000.00 |
-152,000.00 |
| Incline (Decline) in Accounts Payable |
-218,000.00 |
-1.12 M |
1.95 M |
-583,000.00 |
872,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
853,000.00 |
603,000.00 |
1.18 M |
560,000.00 |
574,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
3.68 M |
799,000.00 |
4.23 M |
1.59 M |
3.30 M |
| Net Cash Flow/Operating Activities |
6.69 M |
5.70 M |
8.67 M |
5.29 M |
5.29 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
24.20 M |
0.00 |
| Decrease in Investments |
7.33 M |
62,000.00 |
9.95 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
299,000.00 |
88,000.00 |
-67,000.00 |
-11,000.00 |
189,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
67,000.00 |
54,000.00 |
49,000.00 |
| Net Cash Flow - Investing |
10.12 M |
12.78 M |
10.76 M |
32.70 M |
9.25 M |
| Proceeds from Stock Options |
86,000.00 |
621,000.00 |
289,000.00 |
256,000.00 |
30,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
9.97 M |
0.00 |
28.06 M |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.00 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
1.09 M |
5.50 M |
| Incline or Decline in Short Term Borrowings |
2.49 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
663,000.00 |
613,000.00 |
729,000.00 |
631,000.00 |
1.57 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 |
0.00 |
160,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
160,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
911,000.00 |
10.14 M |
-440,000.00 |
28.78 M |
3.96 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |