| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
4.54 M |
4.46 M |
3.22 M |
2.79 M |
1.77 M |
| Depreciation & Depletion |
1.82 M |
1.48 M |
1.17 M |
784,000.00 |
397,000.00 |
| Amortization of Intangible Assets |
2.72 M |
2.98 M |
2.05 M |
2.01 M |
1.37 M |
| Deferred Income Taxes and Investment Tax credity |
1.08 M |
631,000.00 |
531,000.00 |
678,000.00 |
770,000.00 |
| Deferred Income Taxes |
1.08 M |
631,000.00 |
531,000.00 |
678,000.00 |
770,000.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
9.54 M |
5.65 M |
1.96 M |
1.08 M |
-33,000.00 |
| Funds from Operations |
13.85 M |
11.57 M |
5.81 M |
-1.19 M |
-864,000.00 |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
6.37 M |
4.46 M |
4.60 M |
2.93 M |
2.93 M |
| Incline (Decline) in Receivables |
-1.08 M |
-4.28 M |
-4.25 M |
-1.69 M |
-343,000.00 |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
0.00 |
— |
| Incline (Decline) in Accounts Payable |
-405,000.00 |
-416,000.00 |
1.18 M |
-214,000.00 |
196,000.00 |
| Incline (Decline) in Income Taxes Payable |
0.00 |
0.00 |
— |
— |
— |
| Incline (Decline) in Other Accruals |
710,000.00 |
1.62 M |
1.74 M |
-91,000.00 |
748,000.00 |
| Incline (Decline) in Other Assets or Liabilties |
7.14 M |
7.54 M |
5.94 M |
4.92 M |
2.33 M |
| Net Cash Flow/Operating Activities |
20.22 M |
16.03 M |
10.41 M |
1.74 M |
2.07 M |
| Additions to Other Assets |
0.00 |
0.00 |
217,000.00 |
2.24 M |
312,000.00 |
| Net Assets from Acquisitions |
0.00 |
0.00 |
21.26 M |
0.00 |
2.61 M |
| Incline (Decline) in Inventories |
46.01 M |
14.24 M |
5.48 M |
1.40 M |
0.00 |
| Decrease in Investments |
35.24 M |
6.67 M |
3.52 M |
0.00 |
0.00 |
| Disposal of Fixed Assets |
0.00 |
34,000.00 |
0.00 |
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 |
12.59 M |
8.90 M |
24.22 M |
5.03 M |
3.34 M |
| Proceeds from Stock Options |
1.60 M |
900,000.00 |
241,000.00 |
92,000.00 |
38,000.00 |
| Other Proceeds from Sale/Issues of Stock |
7.23 M |
21.66 M |
0.00 |
40.02 M |
4.90 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
7.50 M |
0.00 |
48,000.00 |
2.77 M |
1.00 M |
| Long Term Borrowings |
0.00 |
0.00 |
0.00 |
5.39 M |
2.48 M |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
-590,000.00 |
0.00 |
0.00 |
| Reduction in Long Term Debt |
360,000.00 |
427,000.00 |
0.00 |
7.09 M |
238,000.00 |
| 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 |
1.95 M |
78,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
1.95 M |
78,000.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Financing |
1.32 M |
22.91 M |
262,000.00 |
35.79 M |
7.24 M |
| Effect of Exchange rate on Cash |
-66,000.00 |
29,000.00 |
-23,000.00 |
15,000.00 |
0.00 |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |