| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.59 M |
1.39 M |
1.31 M |
1.21 M |
967,000.00 |
| Depreciation & Depletion |
1.10 M |
1.10 M |
1.10 M |
1.10 M |
800,000.00 |
| Amortization of Intangible Assets |
493,000.00 |
294,000.00 |
208,000.00 |
108,000.00 |
167,000.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
2.58 M |
1.05 M |
581,000.00 |
-506,000.00 |
460,000.00 |
| Funds from Operations |
1.11 M |
153,000.00 |
711,000.00 |
939,000.00 |
2.38 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-525,000.00 |
-1.98 M |
-1.22 M |
-2.14 M |
-700,000.00 |
| Incline (Decline) in Receivables |
-353,000.00 |
-1.68 M |
-689,000.00 |
-388,000.00 |
-727,000.00 |
| Incline (Decline) in Inventories |
1.47 M |
-1.80 M |
-780,000.00 |
-1.77 M |
167,000.00 |
| Incline (Decline) in Accounts Payable |
-2.70 M |
2.42 M |
1.28 M |
113,000.00 |
12,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.05 M |
-920,000.00 |
-1.03 M |
-97,000.00 |
-152,000.00 |
| Net Cash Flow/Operating Activities |
581,000.00 |
-1.83 M |
-509,000.00 |
-1.20 M |
1.68 M |
| Additions to Other Assets |
114,000.00 |
273,000.00 |
0.00 |
0.00 |
575,000.00 |
| Net Assets from Acquisitions |
835,000.00 |
5.11 M |
0.00 |
1.38 M |
500,000.00 |
| Incline (Decline) in Inventories |
4.32 M |
12.09 M |
15.69 M |
0.00 |
300,000.00 |
| Decrease in Investments |
14.91 M |
9.40 M |
295,000.00 |
300,000.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
6,000.00 |
34,000.00 |
487,000.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
-399,000.00 |
-223,000.00 |
544,000.00 |
| Other Sources - Investing |
399,000.00 |
223,000.00 |
50,000.00 |
— |
— |
| Net Cash Flow - Investing |
-9.01 M |
9.19 M |
15.93 M |
1.38 M |
2.91 M |
| Proceeds from Stock Options |
304,000.00 |
245,000.00 |
— |
— |
— |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-121,000.00 |
33.19 M |
3.12 M |
2.11 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
66,000.00 |
82,000.00 |
159,000.00 |
561,000.00 |
84,000.00 |
| Long Term Borrowings |
2.50 M |
2.16 M |
— |
— |
— |
| Incline or Decline in Short Term Borrowings |
-710,000.00 |
710,000.00 |
0.00 |
-235,000.00 |
— |
| Reduction in Long Term Debt |
262,000.00 |
32,000.00 |
3.67 M |
779,000.00 |
763,000.00 |
| 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) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
0.00 |
0.00 |
0.00 |
48,000.00 |
91,000.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
3,000.00 |
91,000.00 |
| Net Cash Flow - Financing |
-24,000.00 |
10,000.00 |
31.16 M |
2.49 M |
1.36 M |
| Effect of Exchange rate on Cash |
-72,000.00 |
69,000.00 |
-142,000.00 |
189,000.00 |
32,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |