| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
12.50 M |
6.65 M |
4.99 M |
4.52 M |
5.02 M |
| Depreciation & Depletion |
12.20 M |
6.50 M |
4.80 M |
4.40 M |
4.40 M |
| Amortization of Intangible Assets |
303,000.00 |
154,000.00 |
191,000.00 |
121,000.00 |
625,000.00 |
| Deferred Income Taxes and Investment Tax credity |
— |
— |
— |
— |
— |
| Deferred Income Taxes |
— |
— |
— |
— |
— |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
18.40 M |
7.93 M |
4.07 M |
2.80 M |
1.41 M |
| Funds from Operations |
46.74 M |
35.37 M |
26.52 M |
23.83 M |
18.49 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-6.90 M |
18.42 M |
2.46 M |
5.01 M |
787,000.00 |
| Incline (Decline) in Receivables |
-142,000.00 |
-236,000.00 |
-8.60 M |
3.55 M |
-2.54 M |
| Incline (Decline) in Inventories |
-4.62 M |
-1.06 M |
-3.38 M |
-1.09 M |
-2.67 M |
| Incline (Decline) in Accounts Payable |
2.50 M |
-234,000.00 |
6.56 M |
1.63 M |
3.35 M |
| Incline (Decline) in Income Taxes Payable |
— |
— |
— |
— |
— |
| Incline (Decline) in Other Accruals |
4.40 M |
19.21 M |
7.81 M |
867,000.00 |
990,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
-9.04 M |
737,000.00 |
70,000.00 |
49,000.00 |
1.66 M |
| Net Cash Flow/Operating Activities |
39.84 M |
53.79 M |
28.98 M |
28.84 M |
19.27 M |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
30.26 M |
| Decrease in Investments |
0.00 |
20.98 M |
20.47 M |
— |
— |
| Disposal of Fixed Assets |
11,000.00 |
5,000.00 |
42,000.00 |
129,000.00 |
4,000.00 |
| Other Uses - Investing |
0.00 |
11.51 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
104.49 M |
37.11 M |
9.01 M |
13.84 M |
13.83 M |
| Proceeds from Stock Options |
5.27 M |
3.45 M |
4.50 M |
2.95 M |
2.30 M |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
15.32 M |
6.08 M |
5.29 M |
12.54 M |
0.00 |
| 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 |
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 |
4.48 M |
2.09 M |
2.46 M |
310,000.00 |
258,000.00 |
| Other Uses - Financing |
4.48 M |
2.09 M |
2.46 M |
310,000.00 |
258,000.00 |
| Net Cash Flow - Financing |
-5.57 M |
-543,000.00 |
1.67 M |
-9.28 M |
2.56 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |