| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
5.18 M |
4.82 M |
4.11 M |
3.81 M |
3.60 M |
| Depreciation & Depletion |
4.45 M |
3.92 M |
3.26 M |
3.18 M |
3.44 M |
| Amortization of Intangible Assets |
734,000.00 |
898,000.00 |
853,000.00 |
626,000.00 |
163,000.00 |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
-283,000.00 |
-1.07 M |
-129,000.00 |
-45,000.00 |
44,000.00 |
| Funds from Operations |
14.31 M |
15.59 M |
11.38 M |
8.70 M |
8.70 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Funds from/for Other Operating Activities |
-4.45 M |
-2.00 M |
-10.98 M |
235,000.00 |
-17,000.00 |
| Incline (Decline) in Receivables |
2.81 M |
-2.16 M |
-4.95 M |
1.22 M |
-2.02 M |
| Incline (Decline) in Inventories |
-3.29 M |
-3.27 M |
-2.65 M |
-2.15 M |
297,000.00 |
| Incline (Decline) in Accounts Payable |
-3.01 M |
1.91 M |
442,000.00 |
681,000.00 |
1.59 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Assets or Liabilties |
-958,000.00 |
1.52 M |
-3.82 M |
483,000.00 |
117,000.00 |
| Net Cash Flow/Operating Activities |
9.86 M |
13.59 M |
403,000.00 |
8.93 M |
8.69 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
5.59 M |
2.36 M |
9.01 M |
14.59 M |
13.68 M |
| 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 |
0.00 |
| Disposal of Fixed Assets |
8,000.00 |
0.00 |
246,000.00 |
47,000.00 |
0.00 |
| Other Uses - Investing |
0.00 |
-1.75 M |
-2.50 M |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
1.75 M |
2.50 M |
0.00 |
0.00 |
| Net Cash Flow - Investing |
10.06 M |
6.43 M |
14.81 M |
17.86 M |
15.89 M |
| Proceeds from Stock Options |
0.00 |
0.00 |
167,000.00 |
247,000.00 |
110,000.00 |
| Other Proceeds from Sale/Issues of Stock |
514,000.00 |
1.20 M |
654,000.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
8.16 M |
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 |
8.00 M |
-7.00 M |
9.00 M |
0.00 |
0.00 |
| Reduction in Long Term Debt |
99,000.00 |
295,000.00 |
290,000.00 |
390,000.00 |
285,000.00 |
| 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 |
102,000.00 |
356,000.00 |
123,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
102,000.00 |
356,000.00 |
123,000.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
357,000.00 |
-5.74 M |
9.49 M |
-223,000.00 |
-38,000.00 |
| Effect of Exchange rate on Cash |
59,000.00 |
255,000.00 |
39,000.00 |
4,000.00 |
7,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |