| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
3.89 M |
3.52 M |
2.84 M |
2.42 M |
1.70 M |
| Depreciation & Depletion |
2.56 M |
2.36 M |
1.90 M |
1.78 M |
1.44 M |
| Amortization of Intangible Assets |
1.33 M |
1.16 M |
939,000.00 |
638,000.00 |
259,000.00 |
| 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 |
1.28 M |
1.40 M |
1.20 M |
912,000.00 |
274,000.00 |
| Funds from Operations |
20.60 M |
17.46 M |
13.98 M |
10.84 M |
8.20 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-9.61 M |
-9.59 M |
-3.82 M |
716,000.00 |
-1.48 M |
| Incline (Decline) in Receivables |
-4.08 M |
-3.87 M |
-1.80 M |
-1.35 M |
-545,000.00 |
| Incline (Decline) in Inventories |
-3.70 M |
-6.36 M |
-1.49 M |
-671,000.00 |
-1.33 M |
| Incline (Decline) in Accounts Payable |
-2.65 M |
1.67 M |
1.68 M |
90,000.00 |
-715,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
856,000.00 |
-900,000.00 |
-1.65 M |
3.57 M |
855,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-49,000.00 |
-122,000.00 |
-553,000.00 |
-930,000.00 |
256,000.00 |
| Net Cash Flow/Operating Activities |
10.98 M |
7.87 M |
10.16 M |
11.56 M |
6.72 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
11.13 M |
10.15 M |
0.00 |
20.66 M |
874,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
500,000.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
831,000.00 |
| 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 |
13.97 M |
12.62 M |
4.70 M |
23.35 M |
3.23 M |
| Proceeds from Stock Options |
2.92 M |
5.06 M |
2.44 M |
1.52 M |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
12.99 M |
0.00 |
1.02 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
923,000.00 |
0.00 |
0.00 |
29,000.00 |
257,000.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
14.64 M |
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 |
9.96 M |
4.68 M |
3.90 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 |
682,000.00 |
747,000.00 |
531,000.00 |
328,000.00 |
250,000.00 |
| Other Uses - Financing |
564,000.00 |
531,000.00 |
531,000.00 |
328,000.00 |
250,000.00 |
| Net Cash Flow - Financing |
2.56 M |
5.59 M |
6.01 M |
11.78 M |
-2.88 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |