| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.85 M |
2.91 M |
1.53 M |
911,000.00 |
378,000.00 |
| Depreciation & Depletion |
2.88 M |
1.57 M |
770,000.00 |
395,000.00 |
378,000.00 |
| Amortization of Intangible Assets |
1.97 M |
1.34 M |
759,000.00 |
516,000.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
6.17 M |
3.36 M |
883,000.00 |
1.46 M |
2.21 M |
| Funds from Operations |
-694,000.00 |
17.16 M |
12.10 M |
5.22 M |
1.11 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
2.21 M |
-13,000.00 |
-623,000.00 |
-3.08 M |
-519,000.00 |
| Incline (Decline) in Receivables |
-2.22 M |
-666,000.00 |
-1.72 M |
-306,000.00 |
-705,000.00 |
| Incline (Decline) in Inventories |
-899,000.00 |
0.00 |
0.00 |
— |
— |
| Incline (Decline) in Accounts Payable |
7.69 M |
2.11 M |
412,000.00 |
-622,000.00 |
411,000.00 |
| Incline (Decline) in Income Taxes Payable |
-3.79 M |
740,000.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
1.43 M |
-2.20 M |
687,000.00 |
-2.16 M |
-225,000.00 |
| Net Cash Flow/Operating Activities |
1.52 M |
17.14 M |
11.48 M |
2.13 M |
595,000.00 |
| Additions to Other Assets |
1.89 M |
3.16 M |
550,000.00 |
2.08 M |
879,000.00 |
| Net Assets from Acquisitions |
2.10 M |
5.00 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
222,000.00 |
1.00 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
500,000.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
230,000.00 |
| Other Uses - Investing |
-2.28 M |
55,000.00 |
0.00 |
500,000.00 |
0.00 |
| Other Sources - Investing |
2.90 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
13.55 M |
14.46 M |
2.41 M |
4.36 M |
1.61 M |
| Proceeds from Stock Options |
256,000.00 |
2.41 M |
2.29 M |
166,000.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
5.47 M |
1.28 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
6.78 M |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-1.35 M |
-507,000.00 |
425,000.00 |
| 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 |
1.44 M |
2.70 M |
0.00 |
0.00 |
| Other Uses - Financing |
-140,000.00 |
1.44 M |
2.70 M |
0.00 |
0.00 |
| Net Cash Flow - Financing |
116,000.00 |
-2.92 M |
3.64 M |
5.13 M |
1.70 M |
| Effect of Exchange rate on Cash |
-61,000.00 |
-141,000.00 |
-27,000.00 |
-30,000.00 |
26,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |