| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.90 M |
2.12 M |
1.54 M |
721,000.00 |
531,000.00 |
| Depreciation & Depletion |
1.91 M |
1.16 M |
675,000.00 |
572,000.00 |
531,000.00 |
| Amortization of Intangible Assets |
984,000.00 |
958,000.00 |
865,000.00 |
149,000.00 |
1.86 M |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
— |
— |
— |
— |
| Deferred Income Taxes |
0.00 |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.94 M |
2.20 M |
1.29 M |
321,000.00 |
335,000.00 |
| Funds from Operations |
17.08 M |
13.04 M |
10.12 M |
4.46 M |
6.14 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
11.91 M |
-8.56 M |
7.54 M |
1.68 M |
-542,000.00 |
| Incline (Decline) in Receivables |
2.11 M |
-3.09 M |
-2.02 M |
1.29 M |
-1.77 M |
| Incline (Decline) in Inventories |
4.62 M |
-9.99 M |
-2.77 M |
-1.07 M |
-64,000.00 |
| Incline (Decline) in Accounts Payable |
2.60 M |
1.26 M |
1.15 M |
-68,000.00 |
344,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-2.03 M |
4.98 M |
1.95 M |
500,000.00 |
462,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
4.62 M |
-1.73 M |
9.24 M |
1.03 M |
482,000.00 |
| Net Cash Flow/Operating Activities |
28.99 M |
4.47 M |
17.66 M |
6.14 M |
5.59 M |
| Additions to Other Assets |
31,000.00 |
208,000.00 |
90,000.00 |
5.69 M |
0.00 |
| Net Assets from Acquisitions |
25.63 M |
9.86 M |
0.00 |
3.81 M |
0.00 |
| Incline (Decline) in Inventories |
36.18 M |
36.10 M |
20.04 M |
28.70 M |
42.02 M |
| Decrease in Investments |
46.40 M |
26.81 M |
7.83 M |
35.44 M |
39.46 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
10,000.00 |
| 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 |
17.11 M |
22.04 M |
14.34 M |
3.24 M |
2.97 M |
| Proceeds from Stock Options |
345,000.00 |
1.04 M |
506,000.00 |
186,000.00 |
277,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
1.07 M |
43.98 M |
0.00 |
19.72 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
482,000.00 |
1.84 M |
| Long Term Borrowings |
0.00 |
10,000.00 |
118,000.00 |
2.40 M |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
51,000.00 |
81,000.00 |
4.61 M |
123,000.00 |
1.44 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 |
133,000.00 |
807,000.00 |
489,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
133,000.00 |
807,000.00 |
489,000.00 |
0.00 |
-20.18 M |
| Net Cash Flow - Financing |
427,000.00 |
2.84 M |
40.48 M |
1.98 M |
-3.48 M |
| Effect of Exchange rate on Cash |
-305,000.00 |
320,000.00 |
177,000.00 |
-13,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |