| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
1.47 M |
1.38 M |
1.07 M |
814,000.00 |
691,526.00 |
| Depreciation & Depletion |
1.47 M |
1.38 M |
994,000.00 |
596,000.00 |
474,026.00 |
| Amortization of Intangible Assets |
0.00 |
0.00 |
72,000.00 |
218,000.00 |
217,500.00 |
| Deferred Income Taxes and Investment Tax credity |
5.42 M |
5.65 M |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
5.42 M |
5.65 M |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
1.70 M |
1.50 M |
1.09 M |
-18,000.00 |
11,788.00 |
| Funds from Operations |
6.15 M |
-1.40 M |
369,000.00 |
235,000.00 |
-2.80 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-8.44 M |
10.78 M |
-3.13 M |
-1.96 M |
-1.31 M |
| Incline (Decline) in Receivables |
-1.33 M |
-848,000.00 |
-1.63 M |
-1.30 M |
-1.72 M |
| Incline (Decline) in Inventories |
-1.67 M |
-1.08 M |
-234,000.00 |
-3.33 M |
-472,562.00 |
| Incline (Decline) in Accounts Payable |
1,000.00 |
758,000.00 |
-1.64 M |
2.04 M |
105,851.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Other Accruals |
-5.09 M |
5.52 M |
581,000.00 |
620,000.00 |
906,424.00 |
| Incline (Decline) in Other Assets or Liabilties |
-349,000.00 |
6.42 M |
-212,000.00 |
5,000.00 |
-126,484.00 |
| Net Cash Flow/Operating Activities |
-2.29 M |
9.38 M |
-2.76 M |
-1.73 M |
-4.11 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 |
0.00 |
| Decrease in Investments |
0.00 |
0.00 |
0.00 |
0.00 |
3.02 M |
| Disposal of Fixed Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Investing |
-5.47 M |
5.47 M |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
5.47 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
-3.94 M |
7.02 M |
1.70 M |
2.20 M |
-2.12 M |
| Proceeds from Stock Options |
619,000.00 |
475,000.00 |
377,000.00 |
596,000.00 |
343,577.00 |
| Other Proceeds from Sale/Issues of Stock |
702,000.00 |
667,000.00 |
575,000.00 |
512,000.00 |
5.87 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
158,000.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
0.00 |
0.00 |
2.00 M |
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 |
867,000.00 |
800,000.00 |
333,000.00 |
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 |
296,000.00 |
342,000.00 |
2.62 M |
1.11 M |
6.21 M |
| Effect of Exchange rate on Cash |
-24,000.00 |
26,000.00 |
120,000.00 |
-81,000.00 |
101,607.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |