| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.19 M |
1.50 M |
2.52 M |
2.28 M |
1.22 M |
| Depreciation & Depletion |
588,000.00 |
594,000.00 |
1.23 M |
1.06 M |
762,000.00 |
| Amortization of Intangible Assets |
605,000.00 |
903,000.00 |
1.28 M |
1.23 M |
457,000.00 |
| 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 |
11.64 M |
-6.76 M |
25.47 M |
1.04 M |
1.06 M |
| Funds from Operations |
-6.65 M |
-5.11 M |
2.83 M |
3.16 M |
4.95 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
3.64 M |
1.31 M |
442,000.00 |
-3.74 M |
-7.86 M |
| Incline (Decline) in Receivables |
6.03 M |
682,000.00 |
-1.94 M |
-2.50 M |
-1.38 M |
| Incline (Decline) in Inventories |
1.71 M |
-954,000.00 |
5.04 M |
-202,000.00 |
-9.32 M |
| Incline (Decline) in Accounts Payable |
-1.64 M |
-477,000.00 |
-4.65 M |
605,000.00 |
2.17 M |
| Incline (Decline) in Income Taxes Payable |
-369,000.00 |
350,000.00 |
3,000.00 |
210,000.00 |
-111,000.00 |
| Incline (Decline) in Other Accruals |
-605,000.00 |
1.50 M |
2.59 M |
48,000.00 |
1.54 M |
| Incline (Decline) in Other Assets or Liabilties |
-1.48 M |
214,000.00 |
-599,000.00 |
-1.90 M |
-762,000.00 |
| Net Cash Flow/Operating Activities |
-3.00 M |
-3.80 M |
3.28 M |
-577,000.00 |
-2.92 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 |
26.22 M |
37.58 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
26,000.00 |
21,000.00 |
0.00 |
| Other Uses - Investing |
-13.50 M |
-37.05 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
13.50 M |
37.23 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-12.81 M |
-36.70 M |
1.14 M |
27.45 M |
38.55 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
50,000.00 |
329,000.00 |
28.34 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
100,000.00 |
| Long Term Borrowings |
0.00 |
20.70 M |
70.27 M |
71.87 M |
15.39 M |
| Incline or Decline in Short Term Borrowings |
-11.54 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
0.00 |
52.00 M |
71.85 M |
43.04 M |
2.53 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
-314,000.00 |
-1.27 M |
0.00 |
| Net Cash Flow - Financing |
-11.54 M |
-31.30 M |
-1.85 M |
27.90 M |
41.10 M |
| Effect of Exchange rate on Cash |
-160,000.00 |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |