| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
705,000.00 |
495,000.00 |
321,000.00 |
192,000.00 |
186,000.00 |
| Depreciation & Depletion |
705,000.00 |
495,000.00 |
321,000.00 |
192,000.00 |
186,000.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| Deferred Income Taxes and Investment Tax credity |
122,000.00 |
165,000.00 |
0.00 |
54,000.00 |
34,000.00 |
| Deferred Income Taxes |
122,000.00 |
165,000.00 |
0.00 |
54,000.00 |
34,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
7.89 M |
5.37 M |
3.15 M |
900,000.00 |
938,000.00 |
| Funds from Operations |
16.43 M |
15.16 M |
16.70 M |
5.63 M |
-618,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-1.14 M |
-799,000.00 |
1.56 M |
-2.06 M |
-73,000.00 |
| Incline (Decline) in Receivables |
110,000.00 |
670,000.00 |
287,000.00 |
-2.47 M |
236,000.00 |
| Incline (Decline) in Inventories |
-27,000.00 |
-170,000.00 |
-1.47 M |
-1.68 M |
-378,000.00 |
| Incline (Decline) in Accounts Payable |
-690,000.00 |
-564,000.00 |
2.14 M |
416,000.00 |
-673,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Other Accruals |
-416,000.00 |
-811,000.00 |
1.68 M |
884,000.00 |
186,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-117,000.00 |
76,000.00 |
-1.07 M |
786,000.00 |
556,000.00 |
| Net Cash Flow/Operating Activities |
15.29 M |
14.36 M |
18.26 M |
3.57 M |
-691,000.00 |
| Additions to Other Assets |
0.00 |
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 |
68.88 M |
93.66 M |
102.48 M |
0.00 |
8.28 M |
| Decrease in Investments |
72.21 M |
93.85 M |
61.91 M |
7.55 M |
2.93 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
0.00 |
0.00 |
-100,000.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
100,000.00 |
0.00 |
| Net Cash Flow - Investing |
-2.75 M |
1.12 M |
41.04 M |
-7.40 M |
5.63 M |
| Proceeds from Stock Options |
457,000.00 |
711,000.00 |
622,000.00 |
369,000.00 |
106,000.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
19.37 M |
2.13 M |
-21,000.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
1.18 M |
0.00 |
0.00 |
8.04 M |
— |
| 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 |
— |
— |
| 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 |
0.00 |
23,000.00 |
15,000.00 |
438,000.00 |
56,000.00 |
| Other Uses - Financing |
0.00 |
23,000.00 |
15,000.00 |
438,000.00 |
56,000.00 |
| Net Cash Flow - Financing |
-727,000.00 |
734,000.00 |
20.00 M |
2.94 M |
141,000.00 |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |