| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.96 M |
1.61 M |
956,000.00 |
716,000.00 |
592,000.00 |
| Depreciation & Depletion |
1.96 M |
1.61 M |
956,000.00 |
716,000.00 |
592,000.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
0.00 |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
9.43 M |
4.79 M |
3.82 M |
2.61 M |
1.23 M |
| Deferred Income Taxes |
9.43 M |
4.79 M |
3.82 M |
2.61 M |
1.23 M |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.99 M |
7.01 M |
3.28 M |
242,000.00 |
82,000.00 |
| Funds from Operations |
158,000.00 |
9.50 M |
10.32 M |
4.96 M |
-728,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
7.29 M |
-1.34 M |
-2.41 M |
2.31 M |
-4.23 M |
| Incline (Decline) in Receivables |
-611,000.00 |
-2.74 M |
-8.17 M |
-2.14 M |
-4.49 M |
| Incline (Decline) in Inventories |
203,000.00 |
-4.95 M |
-2.40 M |
7,000.00 |
-3.54 M |
| Incline (Decline) in Accounts Payable |
1.80 M |
-586,000.00 |
2.03 M |
809,000.00 |
1.02 M |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
1.68 M |
4.04 M |
1.33 M |
2.46 M |
232,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
4.22 M |
2.89 M |
4.80 M |
1.17 M |
2.54 M |
| Net Cash Flow/Operating Activities |
7.45 M |
8.15 M |
7.91 M |
7.27 M |
-4.96 M |
| Additions to Other Assets |
4.12 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
35.09 M |
51.27 M |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
35.56 M |
17.25 M |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
95,000.00 |
118,000.00 |
-15,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
15,000.00 |
0.00 |
| Net Cash Flow - Investing |
5.49 M |
36.52 M |
2.22 M |
1.29 M |
590,000.00 |
| Proceeds from Stock Options |
3.00 M |
857,000.00 |
573,000.00 |
1.00 M |
52,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
78.60 M |
0.00 |
0.00 |
9.95 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
9,000.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
1.00 M |
6.00 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
1,000.00 |
1.01 M |
6.03 M |
142,000.00 |
— |
| 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) |
— |
— |
— |
— |
— |
| Other Sources - Financing |
190,000.00 |
250,000.00 |
12,000.00 |
0.00 |
222,000.00 |
| Other Uses - Financing |
190,000.00 |
250,000.00 |
-1.26 M |
0.00 |
222,000.00 |
| Net Cash Flow - Financing |
3.19 M |
79.71 M |
-693,000.00 |
987,000.00 |
10.20 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |