| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.38 M |
3.18 M |
2.14 M |
989,000.00 |
505,000.00 |
| Depreciation & Depletion |
1.67 M |
1.25 M |
857,000.00 |
491,000.00 |
395,000.00 |
| Amortization of Intangible Assets |
1.71 M |
1.93 M |
1.29 M |
498,000.00 |
110,000.00 |
| Deferred Income Taxes and Investment Tax credity |
169,000.00 |
281,000.00 |
375,000.00 |
525,000.00 |
— |
| Deferred Income Taxes |
169,000.00 |
281,000.00 |
375,000.00 |
525,000.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.26 M |
5.09 M |
2.77 M |
919,000.00 |
4.20 M |
| Funds from Operations |
-2.02 M |
-8.20 M |
-571,000.00 |
-6.35 M |
-2.00 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-7.26 M |
679,000.00 |
15,000.00 |
-2.70 M |
-1.40 M |
| Incline (Decline) in Receivables |
-1.96 M |
-2.12 M |
601,000.00 |
-4.00 M |
-1.38 M |
| Incline (Decline) in Inventories |
-1.04 M |
-2.79 M |
-3.81 M |
-239,000.00 |
-2.47 M |
| Incline (Decline) in Accounts Payable |
-1.42 M |
1.92 M |
-437,000.00 |
-938,000.00 |
1.52 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-2.22 M |
2.98 M |
4.68 M |
2.33 M |
1.13 M |
| Incline (Decline) in Other Assets or Liabilties |
-606,000.00 |
675,000.00 |
-1.02 M |
147,000.00 |
-204,000.00 |
| Net Cash Flow/Operating Activities |
-9.28 M |
-7.52 M |
-556,000.00 |
-9.06 M |
-3.40 M |
| Additions to Other Assets |
0.00 |
0.00 |
834,000.00 |
731,000.00 |
0.00 |
| Net Assets from Acquisitions |
3.83 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
4.27 M |
5.14 M |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
1.00 M |
2.00 M |
3.07 M |
| Disposal of Fixed Assets |
13,000.00 |
110,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-1.50 M |
1.53 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
1.50 M |
1.50 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
5.01 M |
3.44 M |
5.45 M |
5.94 M |
-2.46 M |
| Proceeds from Stock Options |
748,000.00 |
2.16 M |
3.06 M |
465,000.00 |
238,000.00 |
| Other Proceeds from Sale/Issues of Stock |
880,000.00 |
1.01 M |
2.04 M |
35.20 M |
11.02 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
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 |
2.50 M |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
4.13 M |
3.16 M |
5.10 M |
35.67 M |
11.26 M |
| Effect of Exchange rate on Cash |
1.68 M |
-1.21 M |
-659,000.00 |
416,000.00 |
-225,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |