| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
8.35 M |
4.97 M |
3.52 M |
3.18 M |
2.76 M |
| Depreciation & Depletion |
8.35 M |
3.89 M |
2.98 M |
2.49 M |
2.52 M |
| Amortization of Intangible Assets |
1.08 M |
535,000.00 |
691,000.00 |
247,000.00 |
1.63 M |
| 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 |
27.81 M |
2.29 M |
2.12 M |
773,000.00 |
7.30 M |
| Funds from Operations |
46.26 M |
31.78 M |
25.52 M |
11.71 M |
6.56 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-3.12 M |
-17.81 M |
-6.53 M |
-7.72 M |
-1.04 M |
| Incline (Decline) in Receivables |
-4.25 M |
-6.03 M |
-4.20 M |
-8.27 M |
26,000.00 |
| Incline (Decline) in Inventories |
-11.86 M |
-8.94 M |
-8.96 M |
-6.36 M |
-3.23 M |
| Incline (Decline) in Accounts Payable |
5.71 M |
497,000.00 |
1.35 M |
6.44 M |
1.91 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
6.79 M |
-3.43 M |
5.00 M |
3.13 M |
-845,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
482,000.00 |
93,000.00 |
275,000.00 |
-2.66 M |
1.10 M |
| Net Cash Flow/Operating Activities |
43.14 M |
13.97 M |
19.00 M |
3.99 M |
7.64 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
2.73 M |
90.89 M |
2.25 M |
0.00 |
10.44 M |
| Incline (Decline) in Inventories |
0.00 |
467,000.00 |
0.00 |
0.00 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Disposal of Fixed Assets |
94,000.00 |
101,000.00 |
223,000.00 |
59,000.00 |
1.08 M |
| Other Uses - Investing |
79,000.00 |
209,000.00 |
-376,000.00 |
-11.29 M |
-12.30 M |
| Other Sources - Investing |
15,000.00 |
0.00 |
468,000.00 |
11.29 M |
10.76 M |
| Net Cash Flow - Investing |
14.02 M |
98.51 M |
10.70 M |
-8.83 M |
1.11 M |
| Proceeds from Stock Options |
3.25 M |
6.38 M |
657,000.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
21.10 M |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
4.92 M |
61.33 M |
0.00 |
0.00 |
2.07 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-6.97 M |
3.27 M |
3.79 M |
| Reduction in Long Term Debt |
47.76 M |
68,000.00 |
36,000.00 |
15.04 M |
12.28 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 |
1.82 M |
2.02 M |
328,000.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.82 M |
2.02 M |
328,000.00 |
0.00 |
-926,000.00 |
| Net Cash Flow - Financing |
-37.77 M |
90.75 M |
-6.02 M |
-11.77 M |
-6.41 M |
| Effect of Exchange rate on Cash |
-34,000.00 |
-81,000.00 |
-40,000.00 |
23,000.00 |
-41,000.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |