| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.20 M |
1.15 M |
611,000.00 |
505,000.00 |
278,000.00 |
| Depreciation & Depletion |
1.23 M |
898,000.00 |
505,000.00 |
382,000.00 |
261,000.00 |
| Amortization of Intangible Assets |
966,000.00 |
256,000.00 |
106,000.00 |
123,000.00 |
17,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
5.18 M |
-2.19 M |
1.46 M |
664,000.00 |
1.68 M |
| Funds from Operations |
23.97 M |
19.56 M |
21.70 M |
12.48 M |
5.68 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
1.14 M |
10.74 M |
1.51 M |
2.01 M |
1.24 M |
| Incline (Decline) in Receivables |
23,000.00 |
129,000.00 |
-608,000.00 |
-157,000.00 |
-132,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-211,000.00 |
615,000.00 |
103,000.00 |
6,000.00 |
45,000.00 |
| Incline (Decline) in Income Taxes Payable |
61,000.00 |
6.39 M |
-16,000.00 |
-72,000.00 |
-100,000.00 |
| Incline (Decline) in Other Accruals |
1.50 M |
453,000.00 |
1.18 M |
305,000.00 |
518,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-239,000.00 |
3.16 M |
845,000.00 |
1.92 M |
914,000.00 |
| Net Cash Flow/Operating Activities |
25.10 M |
30.30 M |
23.20 M |
14.49 M |
6.92 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
12.58 M |
15.00 M |
0.00 |
1.00 M |
2.95 M |
| Incline (Decline) in Inventories |
1.00 M |
38.30 M |
0.00 |
0.00 |
3.00 M |
| Decrease in Investments |
0.00 |
36.28 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
35,000.00 |
| 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 |
14.90 M |
18.83 M |
665,000.00 |
1.72 M |
6.42 M |
| Proceeds from Stock Options |
356,000.00 |
1.61 M |
589,000.00 |
296,000.00 |
18,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
42.31 M |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
54.56 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
| 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 |
759,000.00 |
5.69 M |
1.59 M |
0.00 |
0.00 |
| Other Uses - Financing |
759,000.00 |
5.69 M |
1.59 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-53.44 M |
7.30 M |
44.48 M |
296,000.00 |
18,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |