| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
17.21 M |
9.13 M |
4.94 M |
2.06 M |
1.61 M |
| Depreciation & Depletion |
3.90 M |
3.80 M |
3.00 M |
2.06 M |
1.61 M |
| Amortization of Intangible Assets |
13.31 M |
5.33 M |
1.94 M |
113,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
18.36 M |
15.01 M |
24.52 M |
5.37 M |
9.52 M |
| Funds from Operations |
35.26 M |
25.05 M |
30.05 M |
23.87 M |
-908,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
6.60 M |
-147,000.00 |
-7.74 M |
2.07 M |
-8.75 M |
| Incline (Decline) in Receivables |
6.57 M |
-4.47 M |
-1.75 M |
126,000.00 |
-2.00 M |
| Incline (Decline) in Inventories |
-1.45 M |
1.48 M |
-2.60 M |
-4.54 M |
-4.18 M |
| Incline (Decline) in Accounts Payable |
524,000.00 |
971,000.00 |
-3.53 M |
2.77 M |
2.11 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-2.08 M |
1.95 M |
-73,000.00 |
3.27 M |
-3.95 M |
| Incline (Decline) in Other Assets or Liabilties |
3.04 M |
-73,000.00 |
208,000.00 |
436,000.00 |
-728,000.00 |
| Net Cash Flow/Operating Activities |
41.86 M |
24.91 M |
22.31 M |
25.94 M |
-9.66 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
70.24 M |
754,000.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
13.01 M |
13.94 M |
39.13 M |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
53.77 M |
0.00 |
0.00 |
3.00 M |
| Disposal of Fixed Assets |
200,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
-5.00 M |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
5.00 M |
| Net Cash Flow - Investing |
14.25 M |
32.63 M |
41.39 M |
1.64 M |
-6.81 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
7.88 M |
8.35 M |
4.81 M |
1.82 M |
40.36 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
10,000.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
7.65 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
-9.91 M |
| Reduction in Long Term Debt |
3.38 M |
3.14 M |
920,000.00 |
2.12 M |
8.17 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 |
717,000.00 |
2.46 M |
163,000.00 |
390,000.00 |
1.16 M |
| Other Uses - Financing |
717,000.00 |
2.46 M |
163,000.00 |
390,000.00 |
1.16 M |
| Net Cash Flow - Financing |
5.23 M |
7.67 M |
4.05 M |
77,000.00 |
31.10 M |
| Effect of Exchange rate on Cash |
-45,000.00 |
-15,000.00 |
-6,000.00 |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |