| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
8.45 M |
3.20 M |
2.10 M |
901,000.00 |
146,000.00 |
| Depreciation & Depletion |
1.15 M |
398,000.00 |
528,000.00 |
131,000.00 |
106,000.00 |
| Amortization of Intangible Assets |
7.30 M |
2.80 M |
1.57 M |
770,000.00 |
40,000.00 |
| Deferred Income Taxes and Investment Tax credity |
466,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
466,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
13.51 M |
14.48 M |
14.70 M |
694,000.00 |
180,000.00 |
| Funds from Operations |
23.22 M |
20.84 M |
25.75 M |
6.32 M |
3.77 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.78 M |
-2.59 M |
-11.00 M |
-3.86 M |
-753,000.00 |
| Incline (Decline) in Receivables |
-6.44 M |
-2.88 M |
-3.63 M |
-4.48 M |
-1.43 M |
| Incline (Decline) in Inventories |
473,000.00 |
-734,000.00 |
-327,000.00 |
-246,000.00 |
-25,000.00 |
| Incline (Decline) in Accounts Payable |
-784,000.00 |
1.67 M |
1.16 M |
978,000.00 |
732,000.00 |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-19,000.00 |
-642,000.00 |
-8.20 M |
-109,000.00 |
-30,000.00 |
| Net Cash Flow/Operating Activities |
16.45 M |
18.26 M |
14.75 M |
2.46 M |
3.02 M |
| Additions to Other Assets |
500,000.00 |
1.23 M |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
61.31 M |
33.97 M |
2.22 M |
10.90 M |
0.00 |
| Incline (Decline) in Inventories |
22.58 M |
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 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
2.31 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
90.23 M |
36.20 M |
2.59 M |
11.04 M |
102,000.00 |
| Proceeds from Stock Options |
129,000.00 |
3.81 M |
4.19 M |
21.16 M |
2.00 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
5.34 M |
55.00 M |
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 |
0.00 |
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 |
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 |
72,000.00 |
3.78 M |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
72,000.00 |
3.78 M |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
201,000.00 |
12.92 M |
59.18 M |
21.16 M |
2.00 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |