| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.98 M |
4.61 M |
3.86 M |
4.00 M |
4.70 M |
| Depreciation & Depletion |
5.20 M |
3.70 M |
3.41 M |
3.58 M |
4.32 M |
| Amortization of Intangible Assets |
1.77 M |
910,000.00 |
447,000.00 |
425,000.00 |
384,000.00 |
| Deferred Income Taxes and Investment Tax credity |
3.77 M |
4.01 M |
2.64 M |
0.00 |
0.00 |
| Deferred Income Taxes |
3.77 M |
4.01 M |
2.64 M |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.44 M |
2.06 M |
834,000.00 |
1.68 M |
1.26 M |
| Funds from Operations |
26.65 M |
20.35 M |
11.40 M |
13.73 M |
6.38 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-17.66 M |
-17.18 M |
-5.24 M |
-8.39 M |
1.04 M |
| Incline (Decline) in Receivables |
2.66 M |
-6.59 M |
1.30 M |
-7.11 M |
-301,000.00 |
| Incline (Decline) in Inventories |
-22.67 M |
-7.86 M |
-9.25 M |
-3.15 M |
-957,000.00 |
| Incline (Decline) in Accounts Payable |
1.68 M |
20,000.00 |
2.35 M |
1.55 M |
1.32 M |
| Incline (Decline) in Income Taxes Payable |
281,000.00 |
-39,000.00 |
1.76 M |
-1.04 M |
-2.03 M |
| Incline (Decline) in Other Accruals |
177,000.00 |
-1.59 M |
739,000.00 |
393,000.00 |
588,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
215,000.00 |
-1.13 M |
-384,000.00 |
-78,000.00 |
-1.37 M |
| Net Cash Flow/Operating Activities |
8.99 M |
3.17 M |
6.16 M |
5.34 M |
7.43 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
59.09 M |
626,000.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
18.19 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
2.24 M |
16.22 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
2.47 M |
7.62 M |
4.58 M |
117,000.00 |
952,000.00 |
| Other Uses - Investing |
279,000.00 |
259,000.00 |
274,000.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
5.87 M |
56.06 M |
4.96 M |
2.79 M |
314,000.00 |
| Proceeds from Stock Options |
242,000.00 |
19,000.00 |
183,000.00 |
313,000.00 |
150,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
39.25 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
74,000.00 |
28.94 M |
525,000.00 |
404,000.00 |
12.27 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
3.84 M |
452,000.00 |
17.01 M |
3.65 M |
19.54 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 |
347,000.00 |
57,000.00 |
235,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
347,000.00 |
57,000.00 |
235,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-3.18 M |
28.56 M |
23.18 M |
-2.94 M |
-7.12 M |
| Effect of Exchange rate on Cash |
-20,000.00 |
31,000.00 |
-17,000.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |