| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
6.14 M |
5.86 M |
5.51 M |
2.70 M |
706,000.00 |
| Depreciation & Depletion |
2.42 M |
1.91 M |
1.48 M |
836,000.00 |
647,000.00 |
| Amortization of Intangible Assets |
3.72 M |
3.96 M |
4.04 M |
1.86 M |
59,000.00 |
| Deferred Income Taxes and Investment Tax credity |
2.73 M |
2.03 M |
1.60 M |
526,000.00 |
51,000.00 |
| Deferred Income Taxes |
2.73 M |
2.03 M |
1.60 M |
526,000.00 |
51,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.95 M |
3.01 M |
2.40 M |
768,000.00 |
0.00 |
| Funds from Operations |
7.74 M |
5.33 M |
-65,000.00 |
-3.46 M |
-2.71 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
4.95 M |
-279,000.00 |
-2.39 M |
3.55 M |
-4.61 M |
| Incline (Decline) in Receivables |
1.29 M |
-870,000.00 |
-2.28 M |
1.03 M |
-3.36 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-1.28 M |
-805,000.00 |
-4.02 M |
2.21 M |
266,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
-500,000.00 |
-318,000.00 |
-1.28 M |
-4.97 M |
-1.23 M |
| Incline (Decline) in Other Assets or Liabilties |
5.44 M |
1.71 M |
5.19 M |
5.29 M |
-287,000.00 |
| Net Cash Flow/Operating Activities |
12.69 M |
5.05 M |
-2.45 M |
87,000.00 |
-7.32 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 |
49,000.00 |
| 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 |
150,000.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
8.46 M |
0.00 |
| Other Uses - Investing |
0.00 |
-140,000.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
140,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
2.07 M |
3.33 M |
2.95 M |
-7.22 M |
148,000.00 |
| Proceeds from Stock Options |
150,000.00 |
1.22 M |
1.49 M |
975,000.00 |
314,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
8.63 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
5.19 M |
6.79 M |
4.81 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
449,000.00 |
4.29 M |
6.49 M |
7.37 M |
7.51 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 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
-299,000.00 |
-3.07 M |
189,000.00 |
392,000.00 |
6.25 M |
| Effect of Exchange rate on Cash |
-966,000.00 |
-120,000.00 |
272,000.00 |
-80,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |