| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
13.03 M |
6.31 M |
4.33 M |
4.64 M |
3.12 M |
| Depreciation & Depletion |
8.81 M |
5.13 M |
3.89 M |
4.03 M |
2.63 M |
| Amortization of Intangible Assets |
4.22 M |
1.18 M |
448,000.00 |
611,000.00 |
482,000.00 |
| 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 |
77.05 M |
-24,000.00 |
-1.55 M |
-595,000.00 |
58,000.00 |
| Funds from Operations |
30.06 M |
21.57 M |
13.64 M |
12.41 M |
12.85 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
28.64 M |
-29.59 M |
-1.98 M |
-5.25 M |
-6.44 M |
| Incline (Decline) in Receivables |
23.82 M |
-15.04 M |
-60,000.00 |
-2.18 M |
-4.37 M |
| Incline (Decline) in Inventories |
24.46 M |
-17.22 M |
-6.41 M |
-2.37 M |
-1.20 M |
| Incline (Decline) in Accounts Payable |
-19.95 M |
4.61 M |
5.39 M |
-227,000.00 |
-854,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
309,000.00 |
-1.94 M |
-908,000.00 |
-476,000.00 |
-17,000.00 |
| Net Cash Flow/Operating Activities |
58.70 M |
-8.02 M |
11.66 M |
7.16 M |
6.41 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
107.17 M |
75.78 M |
4.40 M |
14.11 M |
1.24 M |
| Incline (Decline) in Inventories |
600,000.00 |
9.71 M |
9.01 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
118,000.00 |
27,000.00 |
725,000.00 |
2.13 M |
117,000.00 |
| Other Uses - Investing |
-2.47 M |
-2.20 M |
-4.73 M |
195,000.00 |
92,000.00 |
| Other Sources - Investing |
2.47 M |
2.20 M |
5.97 M |
0.00 |
50,000.00 |
| Net Cash Flow - Investing |
116.32 M |
94.89 M |
13.44 M |
6.10 M |
18.69 M |
| Proceeds from Stock Options |
677,000.00 |
34.80 M |
1.25 M |
12,000.00 |
121,000.00 |
| Other Proceeds from Sale/Issues of Stock |
34.09 M |
3.61 M |
6.51 M |
0.00 |
188,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
100,000.00 |
151,000.00 |
| Long Term Borrowings |
119.45 M |
57.76 M |
4.34 M |
3.41 M |
13.21 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
19.95 M |
-4.78 M |
1.60 M |
2.56 M |
| Reduction in Long Term Debt |
37.08 M |
8.81 M |
5.93 M |
4.85 M |
3.49 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 |
107,000.00 |
57,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
107,000.00 |
-2.55 M |
0.00 |
0.00 |
-56,000.00 |
| Net Cash Flow - Financing |
117.25 M |
104.76 M |
1.38 M |
68,000.00 |
12.38 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |