Please enter the stock ticker. Add .to for Canadian stocks.
All numbers in thousands except per share items and ratios.
Put a checkmark beside items to have them appear in the chart below.
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 16,972,000 | 16,096,000 | 14,271,000 | 13,489,000 | 11,899,000 | 12,754,000 | 12,835,000 | 12,027,000 | 11,696,000 | 12,170,000 | 12,268,000 | 11,199,000 | 10,217,000 | 10,239,000 | 10,046,000 | 7,946,000 | 1,919,000 | 8,654,000 | 8,140,000 | 7,484,000 | 7,245,000 |
Revenue Growth | - | 12.79% | 5.80% | 13.36% | -6.70% | -0.63% | 6.72% | 2.83% | -3.89% | -0.80% | 9.55% | 9.61% | -0.21% | 1.92% | 26.43% | 314.07% | -77.83% | 6.31% | 8.77% | 3.30% | |
Cost of Revenue | 8,339,000 | 6,674,000 | 6,855,000 | 5,532,000 | 6,067,000 | 6,456,000 | 6,493,000 | 6,191,000 | 6,191,000 | 5,891,000 | 5,585,000 | 5,086,000 | 4,776,000 | 0 | 0 | 141,000 | 0 | 0 | 467,000 | 0 | 0 |
Gross Profit | 8,633,000 | 9,422,000 | 7,416,000 | 7,957,000 | 5,832,000 | 6,298,000 | 6,342,000 | 5,836,000 | 5,505,000 | 6,279,000 | 6,683,000 | 6,113,000 | 5,441,000 | 10,239,000 | 10,046,000 | 7,805,000 | 1,919,000 | 8,654,000 | 7,673,000 | 7,484,000 | 7,245,000 |
Gross Profit Margin | 50.73% | 58.54% | 51.97% | 58.99% | 49.01% | 49.38% | 49.41% | 48.52% | 47.07% | 51.59% | 54.48% | 54.59% | 53.25% | 100.00% | 100.00% | 98.23% | 100.00% | 100.00% | 94.26% | 100.00% | 100.00% |
Research and Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 8,205,000 | 8,949,000 | 8,646,000 | 8,450,000 | 7,179,000 | 7,097,000 | 6,808,000 | 6,450,000 | 6,179,000 | 6,358,000 | 6,331,000 | 5,981,000 | 5,740,000 | 5,462,000 | 5,259,000 | 4,296,000 | 2,436,000 | 2,558,000 | 3,113,000 | 2,650,000 | 2,288,000 |
Total Operating Expenses | 5,064,000 | 8,949,000 | 8,646,000 | -10,521,000 | -10,351,000 | -11,801,000 | 10,106,000 | 9,711,000 | 9,968,000 | 9,641,000 | 9,393,000 | 8,948,000 | 8,703,000 | 8,428,000 | 7,753,000 | 6,350,000 | 7,232,000 | 7,150,000 | 6,767,000 | 6,291,000 | -6,091,000 |
Operating Income or Loss | 3,485,000 | 0 | 3,380,000 | 2,968,000 | 1,548,000 | 953,000 | 2,818,000 | 2,469,000 | 1,314,000 | 1,687,000 | 2,002,000 | 1,478,000 | 903,000 | 1,030,000 | 1,721,000 | 1,935,000 | -812,000 | 1,128,000 | 913,000 | 834,000 | 1,154,000 |
Operating Margin | 20.19% | 0.00% | 23.68% | 22.00% | 13.01% | 7.47% | 21.96% | 20.53% | 11.23% | 13.86% | 16.32% | 13.20% | 8.84% | 10.06% | 17.13% | 24.35% | -42.31% | 13.03% | 11.22% | 11.14% | 15.93% |
Interest Expense | 336,000 | 324,000 | 198,000 | 191,000 | 162,000 | 214,000 | 245,000 | 207,000 | 241,000 | 387,000 | 328,000 | 281,000 | 276,000 | 1,217,000 | 1,269,000 | 1,171,000 | 288,000 | 112,000 | 116,000 | 73,000 | 52,000 |
EBITDA | 3,717,000 | 3,761,000 | 3,340,000 | 3,066,000 | 2,267,000 | 2,538,000 | 2,998,000 | 2,774,000 | 2,146,000 | 2,838,000 | 3,172,000 | 2,605,000 | 1,489,000 | 1,702,000 | 1,988,000 | 1,332,000 | -47,000 | 1,433,000 | 1,599,000 | 1,129,000 | 1,874,000 |
Depreciation and Amortization | -28,000 | 203,000 | 10,204,000 | 9,927,000 | 9,968,000 | 10,694,000 | 10,178,000 | 9,758,000 | 9,877,000 | 248,000 | 254,000 | 239,000 | 225,000 | 110,000 | 110,000 | 120,000 | 933,000 | 780,000 | 686,000 | 295,000 | 0 |
Income Before Tax | 3,409,000 | 3,234,000 | 3,182,000 | 3,350,000 | 1,831,000 | 2,232,000 | 2,484,000 | 2,214,000 | 1,592,000 | 2,142,000 | 2,547,000 | 1,970,000 | 1,238,000 | 1,385,000 | 1,634,000 | 920,000 | -371,000 | 1,016,000 | 797,000 | 745,000 | 1,173,000 |
Income Tax Expense | 702,000 | 678,000 | 623,000 | 590,000 | 297,000 | 339,000 | 386,000 | 734,000 | 278,000 | 455,000 | 545,000 | 492,000 | 335,000 | 355,000 | 349,000 | 183,000 | -333,000 | 202,000 | 166,000 | 187,000 | 308,000 |
Net Income | 2,707,000 | 2,556,000 | 3,149,000 | 3,417,000 | 1,534,000 | 1,893,000 | 2,098,000 | 1,480,000 | 1,314,000 | 1,562,000 | 1,619,000 | 1,334,000 | 1,029,000 | 1,076,000 | 1,122,000 | 722,000 | -38,000 | 814,000 | 631,000 | 574,000 | 794,000 |
Net Income Margin | 15.83% | 15.88% | 22.07% | 25.33% | 12.89% | 14.84% | 16.35% | 12.31% | 11.23% | 12.83% | 13.20% | 11.91% | 10.07% | 10.51% | 11.17% | 9.09% | -1.98% | 9.41% | 7.75% | 7.67% | 10.96% |
EPS | 26.45 | 25.52 | 23.08 | 23.53 | 12.39 | 14.12 | 14.41 | 9.60 | 7.90 | 8.60 | 8.45 | 6.56 | 4.70 | 4.71 | 4.36 | 2.98 | -0.17 | 3.45 | 2.56 | 2.32 | 3.22 |
EPS Diluted | 26.05 | 23.71 | 23.08 | 23.00 | 12.20 | 13.92 | 14.20 | 9.44 | 7.81 | 8.48 | 8.30 | 6.44 | 4.62 | 4.61 | 4.28 | 2.95 | -0.17 | 3.39 | 2.54 | 2.32 | 3.22 |
Weighted Average Shares Out | - | 100,173 | 105,279 | 110,861 | 123,800 | 134,100 | 145,600 | 154,100 | 166,300 | 181,700 | 191,600 | 203,200 | 218,700 | 241,400 | 257,339 | 242,200 | 223,600 | 236,200 | 246,500 | 247,100 | 246,584 |
Weighted Average Shares Out Diluted | - | 107,800 | 105,279 | 110,861 | 125,700 | 136,000 | 147,700 | 156,700 | 168,200 | 184,200 | 195,000 | 207,100 | 222,800 | 246,300 | 262,150 | 244,400 | 226,400 | 239,900 | 248,500 | 247,200 | 246,584 |
Reported Currency: USD | Q3 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 10,699,000 | 7,564,000 | 7,097,000 | 7,248,000 | 6,845,000 | 3,827,000 | 3,097,000 | 2,620,000 | 2,486,000 | 2,859,000 | 3,028,000 | 3,051,000 | 2,950,000 | 3,251,000 | 3,333,000 | 3,097,000 | 6,228,000 | 3,836,000 | 2,717,000 | 2,474,000 | 1,078,000 |
Short Term Investments | -124,000 | 185,000 | 40,811,000 | 32,050,000 | 36,283,000 | 33,129,000 | 31,058,000 | 30,927,000 | 30,719,000 | 28,673,000 | 30,027,000 | 30,310,000 | 31,472,000 | 43,564,000 | 42,497,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 10,575,000 | 7,564,000 | 7,097,000 | 7,248,000 | 43,128,000 | 36,956,000 | 34,155,000 | 33,547,000 | 33,205,000 | 31,532,000 | 33,055,000 | 33,361,000 | 34,422,000 | 46,815,000 | 3,333,000 | 3,097,000 | 6,228,000 | 3,836,000 | 2,717,000 | 2,474,000 | 1,078,000 |
Net Receivables | 0 | 15,106,000 | 15,799,000 | 16,222,000 | 7,835,000 | 7,210,000 | 6,185,000 | 5,000 | 5,310,000 | 5,274,000 | 5,027,000 | 4,610,000 | 4,315,000 | 4,440,000 | 4,909,000 | 4,435,000 | 3,887,000 | 3,441,000 | 62,000 | 2,172,000 | 2,203,000 |
Inventory | 0 | 0 | -267,000 | -1,252,000 | -1,755,000 | -1,455,000 | -796,000 | -1,104,000 | -1,778,000 | -1,940,000 | -2,031,000 | -1,484,000 | -2,191,000 | 0 | 42,497,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,454,000 | 0 |
Total Current Assets | 10,575,000 | 22,670,000 | 63,707,000 | 23,470,000 | 50,963,000 | 44,166,000 | 2,910,000 | 3,147,000 | 3,331,000 | 2,949,000 | 2,614,000 | 2,360,000 | 2,538,000 | 1,793,000 | 2,861,000 | 3,097,000 | 6,228,000 | 1,302,000 | 1,346,000 | 1,192,000 | 3,281,000 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 0 | 958,000 | 926,000 | 919,000 | 861,000 | 877,000 | 635,000 | 626,000 | 607,000 | 724,000 | 667,000 | 705,000 | 753,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill | 0 | 1,410,000 | 1,389,000 | 1,458,000 | 1,176,000 | 1,167,000 | 1,158,000 | 1,175,000 | 1,104,000 | 0 | 0 | 0 | 1,174,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0 | 1,213,000 | 1,648,000 | 1,720,000 | 1,353,000 | 1,349,000 | 0 | 0 | 0 | 0 | 0 | 0 | 241,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 52,472,000 | 59,223,000 | 40,849,000 | 32,053,000 | 36,292,000 | 33,129,000 | 31,058,000 | 30,927,000 | 30,719,000 | 28,673,000 | 30,027,000 | 30,310,000 | 31,472,000 | 43,564,000 | 42,497,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets | 0 | -5,234,000 | 3,549,000 | 2,729,000 | 2,272,000 | 1,671,000 | 1,280,000 | 1,293,000 | 2,061,000 | 0 | 0 | 0 | -2,168,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | -55,158,000 | 83,416,000 | -6,960,000 | -6,216,000 | -5,126,000 | -4,538,000 | 96,429,000 | 110,302,000 | 101,999,000 | 112,996,000 | 114,275,000 | 80,573,000 | 99,980,000 | 86,749,000 | 85,834,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets | 55,158,000 | 146,220,000 | 40,849,000 | 32,053,000 | 36,292,000 | 33,129,000 | 130,560,000 | 144,323,000 | 136,490,000 | 142,393,000 | 144,969,000 | 111,588,000 | 131,452,000 | 130,313,000 | 128,331,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 120,236,000 | 6,301,000 | 53,912,000 | 120,456,000 | 78,628,000 | 74,533,000 | 3,746,000 | 0 | 0 | -83,000 | 1,227,000 | 30,628,000 | 739,000 | 1,880,000 | 0 | 110,677,000 | 89,448,000 | 107,928,000 | 102,826,000 | 91,929,000 | 93,113,000 |
Total Assets | 185,969,000 | 175,191,000 | 158,468,000 | 175,979,000 | 165,883,000 | 151,828,000 | 137,216,000 | 147,470,000 | 139,821,000 | 145,259,000 | 148,810,000 | 144,576,000 | 134,729,000 | 133,986,000 | 131,192,000 | 113,774,000 | 95,676,000 | 109,230,000 | 104,172,000 | 93,121,000 | 93,113,000 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 0 | 2,603,000 | 2,242,000 | 2,527,000 | 1,998,000 | 1,884,000 | 1,862,000 | 1,975,000 | 1,727,000 | 1,652,000 | 1,482,000 | 1,367,000 | 1,228,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt | 201,000 | 1,135,000 | 1,501,000 | 200,000 | 200,000 | 201,000 | 515,000 | 200,000 | 212,000 | 200,000 | 200,000 | 500,000 | 501,000 | 504,000 | 397,000 | 0 | 0 | 0 | 0 | 50,000 | 0 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | -2,041,000 | -2,327,000 | -1,798,000 | -1,683,000 | -1,862,000 | -1,975,000 | -1,727,000 | -1,652,000 | -1,482,000 | -1,367,000 | -1,228,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | -201,000 | 5,523,000 | -3,743,000 | -2,727,000 | -2,198,000 | -2,085,000 | 3,303,000 | -2,175,000 | 4,261,000 | -1,852,000 | -1,682,000 | -1,867,000 | -1,729,000 | -504,000 | -397,000 | 0 | 0 | 0 | 0 | -50,000 | 0 |
Total Current Liabilities | 201,000 | 9,261,000 | 201,000 | 200,000 | 200,000 | 201,000 | 127,043,000 | 136,426,000 | 128,293,000 | 127,879,000 | 130,757,000 | 127,928,000 | 118,253,000 | 116,160,000 | 112,615,000 | 102,252,000 | 87,471,000 | 99,402,000 | 94,022,000 | 83,601,000 | 0 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 5,665,000 | 5,250,000 | 3,884,000 | 4,996,000 | 4,744,000 | 4,725,000 | 4,296,000 | 5,097,000 | 5,224,000 | 10,223,000 | 9,929,000 | 8,456,000 | 7,384,000 | 7,571,000 | 7,852,000 | 2,249,000 | 2,027,000 | 2,018,000 | 2,225,000 | 1,783,000 | 403,000 |
Deferred Revenue | 0 | 0 | -1,848,000 | 20,227,000 | 17,641,000 | 14,430,000 | 11,545,000 | 10,303,000 | 10,036,000 | 8,634,000 | 7,664,000 | 7,062,000 | 6,526,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 1,848,000 | 1,710,000 | 1,392,000 | 1,025,000 | -25,000 | -38,000 | -49,000 | -60,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | -5,665,000 | 155,951,000 | -3,884,000 | -25,223,000 | -22,385,000 | -19,155,000 | 121,652,000 | -5,097,000 | 122,105,000 | -10,223,000 | -9,929,000 | -8,456,000 | -7,384,000 | -7,571,000 | -7,852,000 | -2,249,000 | -2,027,000 | -2,018,000 | -2,225,000 | -1,783,000 | -18,000 |
Total Non-Current Liabilities | 182,324,000 | 161,201,000 | 201,000 | 25,223,000 | 22,385,000 | 19,155,000 | 4,585,000 | 5,059,000 | 5,236,000 | 10,223,000 | 9,929,000 | 8,456,000 | 7,384,000 | 7,571,000 | 7,852,000 | 2,249,000 | 2,027,000 | 2,018,000 | 2,225,000 | 1,833,000 | 385,000 |
Total Liabilities | 180,254,000 | 170,462,000 | 154,855,000 | 170,294,000 | 160,016,000 | 146,099,000 | 131,628,000 | 141,472,000 | 133,529,000 | 136,854,000 | 139,505,000 | 135,344,000 | 125,017,000 | 122,963,000 | 119,882,000 | 103,898,000 | 89,498,000 | 101,420,000 | 96,247,000 | 85,434,000 | 86,411,000 |
Common Stock | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 2,000 | 0 |
Retained Earnings | 23,791,000 | 21,905,000 | 19,531,000 | 17,525,000 | 15,292,000 | 14,279,000 | 12,909,000 | 11,329,000 | 10,351,000 | 9,688,000 | 8,703,000 | 7,626,000 | 6,717,000 | 7,473,000 | 6,773,000 | 5,282,000 | 4,592,000 | 4,811,000 | 4,268,000 | 3,745,000 | 3,415,000 |
Accumulated Other Comprehensive Income/Loss | -1,101,000 | -1,766,000 | -2,349,000 | 3,000 | 629,000 | 262,000 | -291,000 | 229,000 | 200,000 | 253,000 | 662,000 | 595,000 | 1,194,000 | 638,000 | 565,000 | 263,000 | -1,093,000 | -167,000 | -209,000 | -151,000 | 380,000 |
Total Stockholders Equity | 5,715,000 | 4,729,000 | 3,613,000 | 5,685,000 | 5,867,000 | 5,729,000 | 5,588,000 | 5,998,000 | 6,292,000 | 7,217,000 | 8,124,000 | 8,192,000 | 9,092,000 | 10,317,000 | 10,750,000 | 9,273,000 | 6,178,000 | 7,810,000 | 7,925,000 | 7,687,000 | 6,702,000 |
Total Investments | 52,472,000 | 57,588,000 | 46,878,000 | 37,994,000 | 42,949,000 | 39,520,000 | 37,531,000 | 38,056,000 | 38,088,000 | 40,714,000 | 41,730,000 | 40,737,000 | 41,247,000 | 43,564,000 | 42,497,000 | 36,974,000 | 27,522,000 | 0 | 0 | 0 | 0 |
Total Debt | 5,866,000 | 5,755,000 | 5,385,000 | 5,196,000 | 4,944,000 | 4,926,000 | 4,811,000 | 5,299,000 | 5,436,000 | 10,446,000 | 10,129,000 | 8,956,000 | 7,885,000 | 8,075,000 | 8,249,000 | 2,249,000 | 2,027,000 | 2,018,000 | 2,225,000 | 1,833,000 | 385,000 |
Net Debt | -4,833,000 | -1,809,000 | -1,712,000 | -2,052,000 | -1,901,000 | 1,099,000 | 1,714,000 | 2,679,000 | 2,950,000 | 7,587,000 | 7,101,000 | 5,905,000 | 4,935,000 | 4,824,000 | 4,916,000 | -848,000 | -4,201,000 | -1,818,000 | -492,000 | -641,000 | -693,000 |
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 2,707,000 | 2,556,000 | 2,559,000 | 2,760,000 | 1,534,000 | 1,893,000 | 2,098,000 | 1,480,000 | 1,314,000 | 1,687,000 | 2,000,000 | 1,475,000 | 901,000 | 970,000 | 1,260,000 | 737,000 | -38,000 | 814,000 | 631,000 | 558,000 | 794,000 |
Depreciation & Amortization | -28,000 | -154,000 | -40,000 | 98,000 | 207,000 | 183,000 | 198,000 | 234,000 | 248,000 | 248,000 | 254,000 | 239,000 | 225,000 | 110,000 | 110,000 | 120,000 | 204,000 | 780,000 | 686,000 | 295,000 | 0 |
Deferred Income Tax | 170,000 | 0 | -4,000 | -87,000 | -321,000 | -308,000 | 25,000 | 156,000 | -34,000 | -131,000 | 228,000 | -118,000 | 50,000 | 61,000 | 513,000 | -25,000 | -409,000 | 25,000 | 24,000 | 34,000 | -34,000 |
Stock Based Compensation | 139,000 | 249,000 | 170,000 | 152,000 | 146,000 | 135,000 | 144,000 | 121,000 | 134,000 | 145,000 | 130,000 | 143,000 | 134,000 | 145,000 | 158,000 | 182,000 | 148,000 | 0 | 52,000 | 0 | 0 |
Change in Working Capital | 5,275,000 | 2,039,000 | 1,556,000 | 970,000 | 2,992,000 | 651,000 | 137,000 | -355,000 | 311,000 | 753,000 | 199,000 | -193,000 | 23,000 | 777,000 | 243,000 | -1,766,000 | -402,000 | 57,000 | 13,000 | 426,000 | -31,000 |
Accounts Receivable | 429,000 | 276,000 | 44,000 | 324,000 | 324,000 | 324,000 | -398,000 | -457,000 | -150,000 | -277,000 | -423,000 | -267,000 | -130,000 | -260,000 | -484,000 | 0 | 0 | -101,000 | -85,000 | 62,000 | 0 |
Inventory | -242,000 | 0 | 175,000 | -370,000 | -370,000 | -370,000 | 0 | 0 | -9,000 | 349,000 | 0 | 0 | 83,000 | 360,000 | 422,000 | 0 | 0 | -195,000 | -105,000 | -49,000 | 0 |
Accounts Payable | 263,000 | 0 | -219,000 | 46,000 | 46,000 | 46,000 | -100,000 | 206,000 | 173,000 | 82,000 | 0 | 0 | 171,000 | -80,000 | 195,000 | 0 | 0 | 158,000 | 98,000 | 21,000 | 0 |
Other Working Capital | 5,081,000 | 1,763,000 | 1,556,000 | 970,000 | 2,992,000 | 651,000 | 137,000 | -355,000 | 297,000 | 599,000 | 199,000 | -193,000 | -101,000 | 757,000 | 110,000 | -1,766,000 | -402,000 | 195,000 | 105,000 | 392,000 | -31,000 |
Other Non-Cash Items | 277,000 | -5,000 | 166,000 | -568,000 | 65,000 | -213,000 | -5,000 | 65,000 | -2,000 | -130,000 | -412,000 | -182,000 | 172,000 | 115,000 | -249,000 | -506,000 | 2,499,000 | -782,000 | -787,000 | -368,000 | 182,000 |
Net Cash Provided by Operating Activities | 8,289,000 | 4,685,000 | 4,407,000 | 3,325,000 | 4,623,000 | 2,341,000 | 2,597,000 | 1,701,000 | 1,971,000 | 2,572,000 | 2,399,000 | 1,364,000 | 1,505,000 | 2,178,000 | 2,035,000 | -1,258,000 | 2,002,000 | 845,000 | 619,000 | 945,000 | 911,000 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -168,000 | -184,000 | -182,000 | -120,000 | -147,000 | -143,000 | -162,000 | -162,000 | -92,000 | -133,000 | -113,000 | -105,000 | -137,000 | -250,000 | -131,000 | -83,000 | -125,000 | -306,000 | -187,000 | -141,000 | -125,000 |
Acquisitions Net | 111,000 | 0 | -312,000 | -1,132,000 | -351,000 | 974,000 | 675,000 | 81,000 | 576,000 | -669,000 | -1,181,000 | -473,000 | 712,000 | -2,721,000 | -2,794,000 | -97,000 | -563,000 | 115,000 | 437,000 | 0 | 4,000 |
Purchases of Investments | -18,118,000 | -19,869,000 | -22,752,000 | -15,367,000 | -14,147,000 | -12,507,000 | -9,132,000 | -5,906,000 | -6,789,000 | -4,868,000 | -4,535,000 | -6,127,000 | -5,360,000 | -7,658,000 | -7,792,000 | -232,000 | -3,956,000 | -1,908,000 | -151,000 | -9,339,000 | -9,955,000 |
Sales/Maturities of Investments | 16,351,000 | 10,152,000 | 9,227,000 | 12,336,000 | 11,593,000 | 8,890,000 | 8,028,000 | 5,680,000 | 5,040,000 | 5,072,000 | 5,075,000 | 5,776,000 | 8,912,000 | 9,853,000 | 10,117,000 | 369,000 | 4,708,000 | 7,154,000 | 6,037,000 | 9,734,000 | 7,398,000 |
Other Investing Activities | 305,000 | 639,000 | 436,000 | -97,000 | 158,000 | -448,000 | 4,000 | 108,000 | 461,000 | 84,000 | 39,000 | 127,000 | 290,000 | -370,000 | -322,000 | -6,390,000 | -49,000 | -560,000 | -2,613,000 | -509,000 | 36,000 |
Net Cash Used for Investing Activities | -1,693,000 | -9,262,000 | -13,583,000 | -4,380,000 | -2,894,000 | -3,234,000 | -587,000 | -199,000 | -804,000 | -514,000 | -715,000 | -802,000 | 4,417,000 | -1,146,000 | -922,000 | -6,433,000 | 15,000 | 4,495,000 | 3,523,000 | -255,000 | -2,642,000 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -1,609,000 | 300,000 | 322,000 | 609,000 | 42,000 | 100,000 | -605,000 | -129,000 | -279,000 | 521,000 | 1,190,000 | 1,071,000 | -539,000 | -353,000 | 481,000 | 93,000 | -32,000 | -3,795,000 | 232,000 | 1,267,000 | -60,000 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 869,000 | 0 | 37,000 | 20,000 | 0 | 0 |
Common Stock Repurchased | -2,250,000 | -2,127,000 | -1,978,000 | -2,030,000 | -1,441,000 | -1,943,000 | -1,630,000 | -1,485,000 | -1,707,000 | -1,741,000 | -1,577,000 | -1,583,000 | -1,381,000 | -1,495,000 | -582,000 | -11,000 | -638,000 | -989,000 | -490,000 | 0 | 0 |
Dividends Paid | -566,000 | -550,000 | -534,000 | -511,000 | -497,000 | -504,000 | -506,000 | -491,000 | -479,000 | -465,000 | -426,000 | -401,000 | -305,000 | -212,000 | -354,000 | -164,000 | -143,000 | -133,000 | -108,000 | -27,000 | 0 |
Other Financing Activities | 1,189,000 | 6,788,000 | 10,620,000 | 3,655,000 | 2,848,000 | 3,561,000 | 1,478,000 | 320,000 | 1,323,000 | -711,000 | -844,000 | 607,000 | -4,117,000 | 949,000 | -1,059,000 | 3,803,000 | 1,283,000 | 636,000 | -3,591,000 | -864,000 | 1,778,000 |
Net Cash Used Provided by Financing Activities | -3,438,000 | 4,411,000 | 8,430,000 | 1,723,000 | 952,000 | 1,214,000 | -1,263,000 | -1,785,000 | -1,131,000 | -2,318,000 | -1,657,000 | -306,000 | -6,342,000 | -1,111,000 | -1,343,000 | 4,545,000 | 429,000 | -4,269,000 | -3,937,000 | 207,000 | 1,718,000 |
Effect of Forex Changes on Cash | 47,000 | 31,000 | -68,000 | -2,000 | 9,000 | 9,000 | -8,000 | 35,000 | -75,000 | -21,000 | -21,000 | 5,000 | 10,000 | -1,000 | -6,000 | 15,000 | -54,000 | 5,000 | 38,000 | -19,000 | 13,000 |
Net Change in Cash | 3,303,000 | -135,000 | -814,000 | 666,000 | 2,690,000 | 330,000 | 739,000 | -248,000 | -39,000 | -281,000 | 6,000 | 261,000 | -410,000 | -80,000 | -236,000 | -3,131,000 | 2,392,000 | 1,076,000 | 243,000 | 1,396,000 | 0 |
Cash at End of Period | 34,017,000 | 8,620,000 | 8,755,000 | 9,569,000 | 8,903,000 | 6,213,000 | 5,883,000 | 5,144,000 | 2,318,000 | 2,357,000 | 2,638,000 | 2,632,000 | 2,371,000 | 2,781,000 | 2,861,000 | 3,097,000 | 6,228,000 | 3,836,000 | 2,717,000 | 2,474,000 | 1,078,000 |
Cash at Start of Period | 30,714,000 | 8,755,000 | 9,569,000 | 8,903,000 | 6,213,000 | 5,883,000 | 5,144,000 | 5,392,000 | 2,357,000 | 2,638,000 | 2,632,000 | 2,371,000 | 2,781,000 | 2,861,000 | 3,097,000 | 6,228,000 | 3,836,000 | 2,760,000 | 2,474,000 | 1,078,000 | 1,078,000 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 8,289,000 | 4,685,000 | 4,407,000 | 3,325,000 | 4,623,000 | 2,341,000 | 2,597,000 | 1,701,000 | 1,971,000 | 2,572,000 | 2,399,000 | 1,364,000 | 1,505,000 | 2,178,000 | 2,035,000 | -1,258,000 | 2,002,000 | 845,000 | 619,000 | 945,000 | 911,000 |
Capital Expenditure | -168,000 | -184,000 | -182,000 | -120,000 | -147,000 | -143,000 | -162,000 | -162,000 | -92,000 | -133,000 | -113,000 | -105,000 | -137,000 | -250,000 | -131,000 | -83,000 | -125,000 | -306,000 | -187,000 | -141,000 | -125,000 |
Free Cash Flow | 8,121,000 | 4,501,000 | 4,225,000 | 3,205,000 | 4,476,000 | 2,198,000 | 2,435,000 | 1,539,000 | 1,879,000 | 2,439,000 | 2,286,000 | 1,259,000 | 1,368,000 | 1,928,000 | 1,904,000 | -1,341,000 | 1,877,000 | 539,000 | 432,000 | 804,000 | 786,000 |