| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
295,000.00 |
260,000.00 |
240,000.00 |
209,000.00 |
135,000.00 |
| Depreciation & Depletion |
295,000.00 |
260,000.00 |
240,000.00 |
209,000.00 |
135,000.00 |
| Amortization of Intangible Assets |
— |
— |
— |
— |
— |
| 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 |
1.33 M |
1.57 M |
210,000.00 |
801,000.00 |
2.63 M |
| Funds from Operations |
8.67 M |
7.87 M |
5.06 M |
4.74 M |
6.91 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-7.20 M |
-11.74 M |
-8.00 M |
-3.59 M |
-6.17 M |
| Incline (Decline) in Receivables |
-15.65 M |
-10.09 M |
-6.90 M |
-3.25 M |
-14.92 M |
| Incline (Decline) in Inventories |
731,000.00 |
-1.63 M |
-2.69 M |
275,000.00 |
2.05 M |
| Incline (Decline) in Accounts Payable |
3.71 M |
-1.36 M |
1.95 M |
176,000.00 |
1.83 M |
| Incline (Decline) in Income Taxes Payable |
1.77 M |
143,000.00 |
-3.17 M |
-1.05 M |
1.51 M |
| Incline (Decline) in Other Accruals |
3.54 M |
1.59 M |
2.91 M |
430,000.00 |
693,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-1.30 M |
-399,000.00 |
-118,000.00 |
-178,000.00 |
2.67 M |
| Net Cash Flow/Operating Activities |
1.47 M |
-3.88 M |
-2.94 M |
1.15 M |
743,000.00 |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
186,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
61,000.00 |
0.00 |
391,000.00 |
0.00 |
0.00 |
| Other Uses - Investing |
0.00 |
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 |
108,000.00 |
456,000.00 |
-243,000.00 |
311,000.00 |
490,000.00 |
| Proceeds from Stock Options |
0.00 |
1.08 M |
0.00 |
0.00 |
0.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
5.45 M |
0.00 |
1.10 M |
630,000.00 |
| 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 |
729,000.00 |
421,000.00 |
1.28 M |
-620,000.00 |
121,000.00 |
| Reduction in Long Term Debt |
63,000.00 |
12,000.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
666,000.00 |
5.86 M |
2.35 M |
481,000.00 |
751,000.00 |
| Effect of Exchange rate on Cash |
368,000.00 |
561,000.00 |
117,000.00 |
54,000.00 |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |