| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.44 M |
2.12 M |
2.42 M |
2.87 M |
2.52 M |
| Depreciation & Depletion |
800,000.00 |
800,000.00 |
900,000.00 |
1.30 M |
1.12 M |
| Amortization of Intangible Assets |
639,000.00 |
1.32 M |
1.52 M |
1.57 M |
1.40 M |
| 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 |
1.97 M |
1.94 M |
3.17 M |
3.04 M |
216,000.00 |
| Funds from Operations |
8.79 M |
6.86 M |
10.53 M |
8.39 M |
6.75 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-2.26 M |
1.00 M |
1.32 M |
-210,000.00 |
-1.47 M |
| Incline (Decline) in Receivables |
-2.66 M |
-20,000.00 |
1.84 M |
13,000.00 |
1.94 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
667,000.00 |
0.00 |
-386,000.00 |
212,000.00 |
-789,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
-188,000.00 |
-52,000.00 |
| Incline (Decline) in Other Accruals |
-344,000.00 |
538,000.00 |
-267,000.00 |
-104,000.00 |
-3.03 M |
| Incline (Decline) in Other Assets or Liabilties |
76,000.00 |
487,000.00 |
132,000.00 |
-331,000.00 |
403,000.00 |
| Net Cash Flow/Operating Activities |
6.52 M |
7.86 M |
11.85 M |
8.18 M |
5.28 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
895,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
2,000.00 |
| Incline (Decline) in Inventories |
31.66 M |
41.84 M |
15.05 M |
12.24 M |
4.62 M |
| Decrease in Investments |
18.12 M |
44.92 M |
12.66 M |
3.14 M |
11.22 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-76,000.00 |
33,000.00 |
33,000.00 |
45,000.00 |
15,000.00 |
| Other Sources - Investing |
76,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
14.30 M |
-2.39 M |
3.12 M |
9.78 M |
-4.47 M |
| Proceeds from Stock Options |
215,000.00 |
425,000.00 |
2.52 M |
1.85 M |
1.61 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
7.61 M |
9.15 M |
10.84 M |
3.15 M |
1.85 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
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 |
-7.40 M |
-8.73 M |
-8.32 M |
-1.30 M |
-234,000.00 |
| Effect of Exchange rate on Cash |
12,000.00 |
98,000.00 |
17,000.00 |
-46,000.00 |
-130,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |