| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
2.66 M |
1.68 M |
1.26 M |
1.13 M |
756,000.00 |
| Depreciation & Depletion |
2.54 M |
1.64 M |
1.26 M |
1.13 M |
756,000.00 |
| Amortization of Intangible Assets |
127,000.00 |
42,000.00 |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
2.60 M |
2.61 M |
2.38 M |
1.46 M |
268,000.00 |
| Deferred Income Taxes |
2.60 M |
2.61 M |
2.38 M |
1.46 M |
268,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
3.82 M |
4.03 M |
780,000.00 |
653,000.00 |
449,000.00 |
| Funds from Operations |
408,000.00 |
83,000.00 |
1.11 M |
-3.68 M |
-9.29 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.55 M |
2.84 M |
959,000.00 |
-780,000.00 |
-520,000.00 |
| Incline (Decline) in Receivables |
-7.55 M |
-4.06 M |
-3.64 M |
-5.12 M |
-4.68 M |
| Incline (Decline) in Inventories |
343,000.00 |
-2.76 M |
-344,000.00 |
-1.06 M |
-409,000.00 |
| Incline (Decline) in Accounts Payable |
-1.42 M |
2.85 M |
901,000.00 |
360,000.00 |
1.09 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
4.18 M |
1.51 M |
681,000.00 |
11,000.00 |
626,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
2.91 M |
5.30 M |
3.37 M |
5.03 M |
2.86 M |
| Net Cash Flow/Operating Activities |
-1.14 M |
2.93 M |
2.07 M |
-4.46 M |
-9.81 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
0.00 |
3.58 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Inventories |
94.48 M |
125.15 M |
13.21 M |
0.00 |
10.03 M |
| Decrease in Investments |
107.99 M |
65.93 M |
2.00 M |
3.62 M |
4.10 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
1.00 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-6.86 M |
66.93 M |
12.49 M |
-1.41 M |
7.03 M |
| Proceeds from Stock Options |
1.25 M |
333,000.00 |
143,000.00 |
59,000.00 |
78,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
84.92 M |
22.92 M |
0.00 |
14.93 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
140,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
113,000.00 |
887,000.00 |
1.00 M |
420,000.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
146,000.00 |
1.42 M |
565,000.00 |
471,000.00 |
304,000.00 |
| 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) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Financing |
18,000.00 |
106,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
18,000.00 |
106,000.00 |
-1.04 M |
0.00 |
-33,000.00 |
| Net Cash Flow - Financing |
982,000.00 |
84.05 M |
22.35 M |
588,000.00 |
15.09 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |