| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
14.02 M |
11.08 M |
7.16 M |
3.14 M |
655,000.00 |
| Depreciation & Depletion |
14.02 M |
11.08 M |
7.16 M |
3.14 M |
655,000.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-3.67 M |
5.82 M |
2.92 M |
771,000.00 |
110,000.00 |
| Funds from Operations |
36.82 M |
23.68 M |
14.07 M |
3.45 M |
-4.47 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.67 M |
461,000.00 |
-1.10 M |
-1.30 M |
-98,000.00 |
| Incline (Decline) in Receivables |
-4.68 M |
-4.23 M |
-3.26 M |
-3.57 M |
-1.05 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-25,000.00 |
-671,000.00 |
433,000.00 |
262,000.00 |
88,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
3.53 M |
5.23 M |
2.22 M |
1.86 M |
1.51 M |
| Incline (Decline) in Other Assets or Liabilties |
-499,000.00 |
132,000.00 |
-503,000.00 |
151,000.00 |
-650,000.00 |
| Net Cash Flow/Operating Activities |
35.15 M |
24.14 M |
12.97 M |
2.15 M |
-4.57 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
25.15 M |
0.00 |
48.00 M |
8.00 M |
10.25 M |
| Decrease in Investments |
6.32 M |
0.00 |
52.45 M |
11.75 M |
8.65 M |
| Disposal of Fixed Assets |
11,000.00 |
224,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
21,000.00 |
22,000.00 |
71,000.00 |
13,000.00 |
286,000.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
41.14 M |
19.95 M |
12.72 M |
10.24 M |
10.03 M |
| Proceeds from Stock Options |
1.26 M |
1.92 M |
262,000.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
91.28 M |
11.93 M |
8.45 M |
8.62 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
1,000.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
10.00 M |
2.75 M |
6.75 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
4.48 M |
5.46 M |
3.64 M |
2.02 M |
656,000.00 |
| 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 |
7.60 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
7.60 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
4.38 M |
87.74 M |
18.54 M |
9.18 M |
14.72 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |