| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.65 M |
3.86 M |
664,000.00 |
688,000.00 |
636,000.00 |
| Depreciation & Depletion |
1.64 M |
911,000.00 |
664,000.00 |
688,000.00 |
636,000.00 |
| Amortization of Intangible Assets |
5.01 M |
2.95 M |
0.00 |
0.00 |
0.00 |
| 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 |
2.52 M |
1.59 M |
-3.27 M |
1.22 M |
1.14 M |
| Funds from Operations |
8.70 M |
10.92 M |
4.25 M |
2.06 M |
1.28 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
7.05 M |
-10.14 M |
5.17 M |
-4.65 M |
3.63 M |
| Incline (Decline) in Receivables |
8.14 M |
-3.74 M |
-4.84 M |
-5.23 M |
1.66 M |
| Incline (Decline) in Inventories |
9.13 M |
-6.82 M |
738,000.00 |
-1.83 M |
1.93 M |
| Incline (Decline) in Accounts Payable |
-7.72 M |
-326,000.00 |
3.41 M |
5.30 M |
-1.24 M |
| Incline (Decline) in Income Taxes Payable |
457,000.00 |
-375,000.00 |
1.80 M |
381,000.00 |
-557,000.00 |
| Incline (Decline) in Other Accruals |
-5.94 M |
1.29 M |
1.96 M |
561,000.00 |
1.12 M |
| Incline (Decline) in Other Assets or Liabilties |
2.98 M |
-162,000.00 |
2.12 M |
-3.83 M |
712,000.00 |
| Net Cash Flow/Operating Activities |
15.75 M |
784,000.00 |
9.42 M |
-2.58 M |
4.91 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
1.32 M |
62.00 M |
0.00 |
0.00 |
0.00 |
| 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 |
12,000.00 |
4.24 M |
57,000.00 |
0.00 |
| Other Uses - Investing |
1.83 M |
-22,000.00 |
2.81 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
22,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
4.97 M |
63.14 M |
236,000.00 |
258,000.00 |
897,000.00 |
| Proceeds from Stock Options |
0.00 |
263,000.00 |
998,000.00 |
674,000.00 |
140,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
-3.82 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
60.00 M |
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 |
4.00 M |
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 |
316,000.00 |
294,000.00 |
306,000.00 |
0.00 |
| Other Uses - Financing |
0.00 |
316,000.00 |
294,000.00 |
306,000.00 |
0.00 |
| Net Cash Flow - Financing |
-4.00 M |
56.76 M |
1.29 M |
980,000.00 |
140,000.00 |
| Effect of Exchange rate on Cash |
-489,000.00 |
22,000.00 |
126,000.00 |
-3,000.00 |
3,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |