| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.35 M |
3.63 M |
2.91 M |
2.24 M |
1.16 M |
| Depreciation & Depletion |
4.35 M |
3.63 M |
2.91 M |
2.24 M |
1.16 M |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
1.62 M |
— |
— |
— |
— |
| Deferred Income Taxes |
1.62 M |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-31,000.00 |
6.25 M |
1.50 M |
3.36 M |
3.32 M |
| Funds from Operations |
26.95 M |
21.58 M |
16.61 M |
14.58 M |
10.76 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-17.59 M |
-13.07 M |
-15.20 M |
-6.59 M |
-4.63 M |
| Incline (Decline) in Receivables |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
-16.71 M |
-20.27 M |
-21.75 M |
-7.50 M |
-7.60 M |
| Incline (Decline) in Accounts Payable |
-281,000.00 |
-642,000.00 |
7.88 M |
-1.26 M |
2.31 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-605,000.00 |
7.84 M |
-1.33 M |
2.17 M |
656,000.00 |
| Net Cash Flow/Operating Activities |
9.36 M |
8.51 M |
1.41 M |
7.99 M |
6.13 M |
| Additions to Other Assets |
800,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
1.05 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
7.36 M |
5.98 M |
2.72 M |
4.33 M |
7.60 M |
| Proceeds from Stock Options |
243,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
36.15 M |
0.00 |
0.00 |
34.69 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
6.43 M |
1.46 M |
2.14 M |
11.93 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
121,000.00 |
15.91 M |
2.22 M |
3.51 M |
2.59 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 |
0.00 |
0.00 |
708,000.00 |
0.00 |
| Other Uses - Financing |
-152,000.00 |
0.00 |
0.00 |
708,000.00 |
-42.61 M |
| Net Cash Flow - Financing |
-30,000.00 |
26.67 M |
-757,000.00 |
-661,000.00 |
1.42 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |