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 | 7,093,000 | 6,640,000 | 5,663,000 | 4,972,000 | 5,259,000 | 14,192,000 | 14,014,000 | 12,960,000 | 12,394,000 | 12,413,000 | 12,542,000 | 0 | 0 | 24,951,000 | 21,013,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Revenue Growth | - | 17.25% | 13.90% | -5.46% | -62.94% | 1.27% | 8.13% | 4.57% | -0.15% | -1.03% | -100.00% | 18.74% | |||||||||
Cost of Revenue | 5,126,000 | 4,773,000 | 4,103,000 | 3,596,000 | 3,878,000 | 11,227,000 | 11,397,000 | 10,357,000 | 9,806,000 | 10,104,000 | 10,349,000 | 19,286,000 | 20,486,000 | 20,480,000 | 17,174,000 | 16,902,000 | 6,000 | 24,248,000 | 23,318,000 | 21,217,000 | 18,623,000 |
Gross Profit | 1,967,000 | 1,867,000 | 1,560,000 | 1,376,000 | 1,381,000 | 2,965,000 | 2,617,000 | 2,603,000 | 2,588,000 | 2,309,000 | 2,193,000 | -19,286,000 | -20,486,000 | 4,471,000 | 3,839,000 | -16,902,000 | -6,000 | -24,248,000 | -23,318,000 | -21,217,000 | -18,623,000 |
Gross Profit Margin | 27.77% | 28.12% | 27.55% | 27.67% | 26.26% | 20.89% | 18.67% | 20.08% | 20.88% | 18.60% | 17.49% | 0.00% | 0.00% | 17.92% | 18.27% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Research and Development | 35,000 | 36,000 | 32,000 | 17,000 | 17,000 | 70,000 | 103,000 | 111,000 | 132,000 | 169,000 | 123,000 | 192,000 | 197,000 | 184,000 | 174,000 | 169,000 | 0 | 249,000 | 213,000 | 194,000 | 182,000 |
General and Administrative Expenses | 365,000 | 343,000 | 288,000 | 251,000 | 277,000 | 704,000 | 604,000 | 731,000 | 947,000 | 765,000 | 770,000 | 1,008,000 | 997,000 | 1,027,000 | 961,000 | 1,009,000 | 0 | 1,472,000 | 1,402,000 | 1,352,000 | 1,284,000 |
Total Operating Expenses | 536,000 | 651,000 | 585,000 | 538,000 | 573,000 | 1,310,000 | 1,283,000 | 1,393,000 | 1,614,000 | 1,442,000 | 1,329,000 | 1,200,000 | 1,194,000 | 1,211,000 | 1,135,000 | 1,178,000 | 25,761,000 | 1,721,000 | 1,615,000 | 1,546,000 | 1,466,000 |
Operating Income or Loss | 1,422,000 | 1,203,000 | 919,000 | 748,000 | 626,000 | 1,533,000 | 1,325,000 | 326,000 | 974,000 | 628,000 | 864,000 | -2,244,000 | 162,000 | 1,063,000 | 254,000 | -924,000 | 0 | 2,571,000 | 2,161,000 | 1,233,000 | 1,402,000 |
Operating Margin | 19.98% | 18.12% | 16.23% | 15.04% | 11.90% | 10.80% | 9.45% | 2.52% | 7.86% | 5.06% | 6.89% | 0.00% | 0.00% | 4.26% | 1.21% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Interest Expense | 204,000 | 218,000 | 229,000 | 259,000 | 381,000 | 338,000 | 378,000 | 496,000 | 499,000 | 473,000 | 442,000 | 0 | 0 | 524,000 | 494,000 | -470,000 | 0 | -401,000 | -384,000 | -339,000 | -270,000 |
EBITDA | 1,671,000 | 1,482,000 | 1,095,000 | 1,089,000 | 1,072,000 | 2,069,000 | 1,831,000 | 2,401,000 | 1,602,000 | 2,192,000 | 2,210,000 | -394,000 | 1,786,000 | 2,871,000 | 2,347,000 | -657,000 | 1,234,000 | 4,987,000 | 3,979,000 | 2,602,000 | 2,809,000 |
Depreciation and Amortization | 272,000 | 272,000 | 265,000 | 270,000 | 279,000 | 295,000 | 576,000 | 551,000 | 535,000 | 1,280,000 | 1,372,000 | 1,422,000 | 1,462,000 | 1,481,000 | 1,451,000 | 1,311,000 | 1,234,000 | 1,269,000 | 1,280,000 | 1,267,000 | 1,212,000 |
Income Before Tax | 1,149,000 | 975,000 | 606,000 | 324,000 | 171,000 | 575,000 | 868,000 | 470,000 | 413,000 | 183,000 | 113,000 | -1,816,000 | 324,000 | 1,063,000 | -548,000 | -1,498,000 | 0 | 4,491,000 | 3,432,000 | 1,933,000 | 2,204,000 |
Income Tax Expense | 216,000 | 210,000 | 137,000 | 66,000 | -40,000 | 105,000 | 226,000 | 544,000 | 1,465,000 | 339,000 | 174,000 | 428,000 | 162,000 | 255,000 | 148,000 | -574,000 | 0 | 1,555,000 | 835,000 | 441,000 | 557,000 |
Net Income | 933,000 | 765,000 | 469,000 | 258,000 | 261,000 | 470,000 | 642,000 | -74,000 | -931,000 | -322,000 | 268,000 | -2,244,000 | 162,000 | 611,000 | 254,000 | -924,000 | 0 | 2,564,000 | 2,248,000 | 1,233,000 | 1,310,000 |
Net Income Margin | 13.11% | 11.52% | 8.28% | 5.19% | 4.96% | 3.31% | 4.58% | -0.57% | -7.51% | -2.59% | 2.14% | 0.00% | 0.00% | 2.45% | 1.21% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
EPS | 2.26 | 1.85 | 1.12 | 0.60 | 0.48 | 1.05 | 1.33 | -0.16 | -2.13 | -0.77 | 0.56 | -3.06 | 0.22 | 0.55 | 0.23 | -1,107.64 | 0.00 | 2,936.00 | 2,597.00 | 1,492.00 | 1,647.00 |
EPS Diluted | 2.26 | 1.83 | 1.11 | 0.59 | 0.48 | 1.03 | 1.28 | -0.16 | -2.13 | -0.73 | 0.56 | -3.06 | 0.22 | 0.55 | 0.23 | -1,107.64 | 0.00 | 2,936.00 | 2,597.00 | 1,492.00 | 1,647.00 |
Weighted Average Shares Out | - | 412,000 | 416,000 | 430,000 | 435,000 | 446,000 | 483,000 | 451,000 | 438,000 | 420,000 | 438,520 | 733,333 | 733,333 | 1,111,111 | 1,111,111 | 834 | 834 | 873 | 866 | 826 | 795 |
Weighted Average Shares Out Diluted | - | 416,000 | 421,000 | 435,000 | 439,000 | 463,000 | 503,000 | 451,000 | 438,000 | 438,520 | 438,520 | 733,333 | 733,333 | 1,111,111 | 1,111,111 | 834 | 834 | 873 | 866 | 826 | 795 |
Reported Currency: USD | Q2 | 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 | 753,000 | 610,000 | 791,000 | 720,000 | 1,610,000 | 1,648,000 | 2,277,000 | 2,150,000 | 1,863,000 | 1,362,000 | 1,877,000 | 1,437,000 | 1,861,000 | 1,939,000 | 1,543,000 | 1,481,000 | 762,000 | 483,000 | 506,000 | 762,000 | 457,000 |
Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,944,000 | 1,907,000 | 1,860,000 | 371,000 | 326,000 | 1,061,000 | 1,915,000 | 2,038,000 | 1,722,000 | 1,370,000 | 2,066,000 |
Cash + Short Term Investments | 753,000 | 610,000 | 791,000 | 720,000 | 1,610,000 | 1,648,000 | 2,277,000 | 2,150,000 | 1,863,000 | 1,362,000 | 3,821,000 | 3,344,000 | 3,721,000 | 2,310,000 | 1,869,000 | 2,542,000 | 2,677,000 | 2,521,000 | 2,228,000 | 2,132,000 | 2,523,000 |
Net Receivables | 768,000 | 692,000 | 537,000 | 420,000 | 357,000 | 1,451,000 | 1,498,000 | 1,374,000 | 1,445,000 | 1,354,000 | 1,395,000 | 1,221,000 | 1,739,000 | 1,571,000 | 1,565,000 | 2,182,000 | 2,591,000 | 0 | 0 | 0 | 0 |
Inventory | 1,848,000 | 1,765,000 | 1,609,000 | 1,402,000 | 1,488,000 | 2,429,000 | 2,492,000 | 2,480,000 | 2,253,000 | 2,284,000 | 3,082,000 | 2,705,000 | 2,825,000 | 2,899,000 | 2,562,000 | 2,328,000 | 3,238,000 | 3,326,000 | 3,805,000 | 3,452,000 | 2,968,000 |
Other Current Assets | 234,000 | 249,000 | 206,000 | 195,000 | 217,000 | 314,000 | 314,000 | 374,000 | 325,000 | 397,000 | -29,000 | 920,000 | 1,154,000 | 933,000 | 873,000 | 2,152,000 | 2,235,000 | 2,239,000 | 3,124,000 | 3,206,000 | 2,002,000 |
Total Current Assets | 3,603,000 | 3,316,000 | 3,143,000 | 2,737,000 | 3,672,000 | 5,842,000 | 6,581,000 | 6,378,000 | 5,886,000 | 7,953,000 | 8,269,000 | 6,969,000 | 7,700,000 | 7,713,000 | 6,869,000 | 7,022,000 | 8,150,000 | 8,086,000 | 9,157,000 | 8,790,000 | 7,493,000 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 2,464,000 | 2,456,000 | 2,332,000 | 2,467,000 | 2,592,000 | 5,463,000 | 5,704,000 | 5,594,000 | 5,494,000 | 5,425,000 | 16,426,000 | 17,639,000 | 18,947,000 | 19,416,000 | 20,161,000 | 19,828,000 | 17,455,000 | 0 | 0 | 0 | 0 |
Goodwill | 4,016,000 | 4,035,000 | 4,013,000 | 4,067,000 | 4,102,000 | 4,493,000 | 4,500,000 | 4,535,000 | 5,148,000 | 5,249,000 | 5,247,000 | 3,415,000 | 5,170,000 | 5,251,000 | 5,119,000 | 5,051,000 | 4,981,000 | 4,806,000 | 6,166,000 | 6,249,000 | 6,541,000 |
Intangible Assets | 489,000 | 505,000 | 521,000 | 549,000 | 571,000 | 658,000 | 919,000 | 987,000 | 988,000 | 1,104,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,020,000 | 193,000 | 1,944,000 | 1,907,000 | 1,860,000 | 1,626,000 | 1,340,000 | 1,061,000 | 1,915,000 | 2,038,000 | 1,718,000 | 1,370,000 | 0 |
Tax Assets | 32,000 | 46,000 | 54,000 | 184,000 | 275,000 | 608,000 | 573,000 | 743,000 | 1,249,000 | 1,308,000 | 2,754,000 | 3,184,000 | 3,790,000 | 3,546,000 | 3,184,000 | 2,958,000 | 2,688,000 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 75,000 | 70,000 | 192,000 | 215,000 | 234,000 | 514,000 | 416,000 | 481,000 | 1,244,000 | 15,245,000 | 2,759,000 | -22,730,000 | -24,597,000 | 2,568,000 | 2,620,000 | -23,847,000 | -22,058,000 | -2,038,000 | -1,718,000 | -1,370,000 | 0 |
Total Non-Current Assets | 7,076,000 | 7,112,000 | 7,112,000 | 7,482,000 | 7,774,000 | 11,736,000 | 12,112,000 | 12,340,000 | 14,155,000 | 28,524,000 | 29,130,000 | 3,415,000 | 5,170,000 | 32,407,000 | 32,424,000 | 5,051,000 | 4,981,000 | 4,806,000 | 6,166,000 | 6,249,000 | 6,541,000 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 10,679,000 | 10,428,000 | 10,255,000 | 10,219,000 | 11,446,000 | 17,578,000 | 18,693,000 | 18,718,000 | 20,041,000 | 36,477,000 | 37,399,000 | 10,384,000 | 12,870,000 | 40,120,000 | 39,293,000 | 12,073,000 | 13,131,000 | 12,892,000 | 15,323,000 | 15,039,000 | 14,034,000 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 971,000 | 982,000 | 962,000 | 732,000 | 599,000 | 2,043,000 | 2,129,000 | 1,839,000 | 1,726,000 | 1,510,000 | 3,152,000 | 2,960,000 | 2,702,000 | 2,692,000 | 2,322,000 | 1,954,000 | 2,518,000 | 2,787,000 | 2,680,000 | 2,661,000 | 2,226,000 |
Short Term Debt | 819,000 | 238,000 | 32,000 | 5,000 | 376,000 | 1,034,000 | 434,000 | 38,000 | 40,000 | 41,000 | 29,000 | 57,000 | 53,000 | 445,000 | 231,000 | 176,000 | 478,000 | 569,000 | 475,000 | 300,000 | 267,000 |
Tax Payables | 81,000 | 68,000 | 48,000 | 61,000 | 102,000 | 87,000 | 118,000 | 75,000 | 85,000 | 103,000 | 348,000 | 376,000 | 366,000 | 438,000 | 461,000 | 345,000 | 378,000 | 0 | 0 | 0 | 0 |
Deferred Revenue | 81,000 | 396,000 | 0 | 333,000 | 396,000 | 631,000 | 118,000 | 598,000 | 635,000 | 683,000 | 2,754,000 | 3,184,000 | 3,790,000 | 3,546,000 | 3,184,000 | 2,958,000 | 2,688,000 | 545,000 | 762,000 | 875,000 | 279,000 |
Other Current Liabilities | 487,000 | 168,000 | 488,000 | 183,000 | 289,000 | 418,000 | 839,000 | 349,000 | 330,000 | 2,977,000 | -394,000 | -96,000 | -603,000 | -670,000 | -501,000 | 326,000 | 1,595,000 | 3,265,000 | 3,364,000 | 3,532,000 | 3,526,000 |
Total Current Liabilities | 2,358,000 | 1,784,000 | 1,482,000 | 1,253,000 | 1,660,000 | 4,126,000 | 3,520,000 | 2,824,000 | 2,731,000 | 5,211,000 | 5,541,000 | 6,105,000 | 5,942,000 | 6,013,000 | 5,236,000 | 5,414,000 | 7,279,000 | 7,166,000 | 7,281,000 | 7,368,000 | 6,298,000 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 2,877,000 | 3,597,000 | 4,162,000 | 4,227,000 | 4,699,000 | 4,906,000 | 5,896,000 | 6,806,000 | 8,044,000 | 8,786,000 | 8,769,000 | 655,000 | 465,000 | 8,640,000 | 8,842,000 | 669,000 | 56,000 | 202,000 | 510,000 | 58,000 | 57,000 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 119,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -321,000 | 0 | 0 | 0 | 0 |
Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | -119,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 321,000 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 1,167,000 | 1,010,000 | 1,010,000 | 1,231,000 | 1,507,000 | 3,925,000 | 3,692,000 | 4,164,000 | 4,104,000 | 8,349,000 | 0 | 2,971,000 | 3,078,000 | 2,428,000 | 2,560,000 | 2,605,000 | 1,580,000 | 1,943,000 | 2,023,000 | 1,823,000 | 1,727,000 |
Total Non-Current Liabilities | 4,044,000 | 4,607,000 | 5,172,000 | 5,458,000 | 6,206,000 | 8,831,000 | 9,588,000 | 10,970,000 | 12,148,000 | 17,135,000 | 8,769,000 | 3,626,000 | 3,543,000 | 11,068,000 | 11,402,000 | 3,274,000 | 1,636,000 | 2,145,000 | 2,533,000 | 1,881,000 | 1,784,000 |
Total Liabilities | 6,402,000 | 6,391,000 | 6,654,000 | 6,711,000 | 7,866,000 | 12,957,000 | 13,108,000 | 13,794,000 | 14,879,000 | 22,346,000 | 25,093,000 | 22,220,000 | 23,656,000 | 26,276,000 | 25,682,000 | 22,912,000 | 23,490,000 | 20,327,000 | 20,752,000 | 18,958,000 | 17,893,000 |
Common Stock | 408,000 | 410,000 | 412,000 | 422,000 | 433,000 | 433,000 | 483,000 | 481,000 | 438,000 | 1,391,000 | 1,304,000 | 1,178,000 | 1,178,000 | 1,178,000 | 1,141,000 | 1,097,000 | 925,000 | 925,000 | 925,000 | 925,000 | 925,000 |
Retained Earnings | 2,186,000 | 1,720,000 | 1,028,000 | 603,000 | 364,000 | 129,000 | -358,000 | -1,248,000 | -1,226,000 | 8,834,000 | 9,379,000 | 9,272,000 | 11,689,000 | 11,629,000 | 11,149,000 | 11,020,000 | 12,400,000 | 13,039,000 | 11,066,000 | 9,345,000 | 8,636,000 |
Accumulated Other Comprehensive Income/Loss | -1,858,000 | -1,830,000 | -1,841,000 | -1,863,000 | -1,943,000 | -3,329,000 | -2,926,000 | -2,644,000 | -2,568,000 | -5,431,000 | -4,677,000 | -3,659,000 | -3,402,000 | -2,627,000 | -1,675,000 | -2,092,000 | -3,169,000 | -337,000 | -1,233,000 | -773,000 | -165,000 |
Total Stockholders Equity | 4,277,000 | 4,037,000 | 3,601,000 | 3,508,000 | 3,580,000 | 4,607,000 | 5,573,000 | 4,910,000 | 5,136,000 | 12,046,000 | 12,306,000 | 10,593,000 | 13,199,000 | 13,844,000 | 13,611,000 | 12,420,000 | 11,735,000 | 16,016,000 | 14,631,000 | 13,373,000 | 13,300,000 |
Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,020,000 | 193,000 | 3,888,000 | 3,814,000 | 3,720,000 | 1,997,000 | 1,666,000 | 2,122,000 | 3,830,000 | 4,076,000 | 3,440,000 | 2,740,000 | 2,066,000 |
Total Debt | 3,817,000 | 3,835,000 | 4,162,000 | 4,232,000 | 5,075,000 | 5,940,000 | 6,330,000 | 6,844,000 | 8,084,000 | 8,827,000 | 8,798,000 | 712,000 | 518,000 | 9,085,000 | 9,073,000 | 845,000 | 534,000 | 771,000 | 985,000 | 358,000 | 324,000 |
Net Debt | 3,064,000 | 3,225,000 | 3,371,000 | 3,512,000 | 3,465,000 | 4,292,000 | 4,053,000 | 4,694,000 | 6,221,000 | 7,465,000 | 6,921,000 | -725,000 | -1,343,000 | 7,146,000 | 7,530,000 | -636,000 | -228,000 | 288,000 | 479,000 | -404,000 | -133,000 |
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 | 933,000 | 765,000 | 469,000 | 258,000 | 261,000 | 470,000 | 642,000 | -74,000 | -878,000 | -197,000 | 177,000 | -2,244,000 | 162,000 | 611,000 | 254,000 | -924,000 | 0 | 2,564,000 | 2,248,000 | 1,233,000 | 1,310,000 |
Depreciation & Amortization | 272,000 | 272,000 | 265,000 | 270,000 | 338,000 | 536,000 | 576,000 | 974,000 | 1,325,000 | 1,865,000 | 1,843,000 | 1,422,000 | 1,462,000 | 1,481,000 | 1,451,000 | 1,311,000 | 1,234,000 | 1,269,000 | 1,280,000 | 1,267,000 | 1,212,000 |
Deferred Income Tax | 118,000 | 108,000 | 79,000 | 38,000 | 2,000 | -19,000 | 31,000 | 434,000 | 1,125,000 | 34,000 | -35,000 | 178,000 | -99,000 | 181,000 | 287,000 | -596,000 | -261,000 | 248,000 | -69,000 | -16,000 | -95,000 |
Stock Based Compensation | 62,000 | 50,000 | 54,000 | 41,000 | 46,000 | 69,000 | 50,000 | 67,000 | 86,000 | 92,000 | 87,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | -252,000 | -345,000 | -203,000 | -345,000 | -662,000 | -1,128,000 | -1,008,000 | -616,000 | -812,000 | -905,000 | -1,131,000 | -894,000 | 58,000 | 67,000 | 25,000 | 737,000 | -49,000 | -956,000 | 454,000 | 227,000 | 227,000 |
Accounts Receivable | -106,000 | -189,000 | -161,000 | -508,000 | -453,000 | -1,067,000 | -1,377,000 | -463,000 | -1,108,000 | -776,000 | -1,039,000 | -141,000 | 104,000 | -115,000 | -94,000 | 676,000 | 150,000 | 517,000 | -97,000 | -483,000 | -95,000 |
Inventory | -152,000 | -142,000 | -234,000 | 60,000 | 74,000 | -3,000 | -74,000 | -192,000 | -29,000 | -64,000 | -355,000 | 25,000 | 96,000 | -339,000 | -215,000 | 1,258,000 | -353,000 | 186,000 | -496,000 | -526,000 | -395,000 |
Accounts Payable | 79,000 | -7,000 | 246,000 | 144,000 | -381,000 | -56,000 | 339,000 | 62,000 | 232,000 | -90,000 | 256,000 | 326,000 | -12,000 | 394,000 | 328,000 | -632,000 | 21,000 | 79,000 | -294,000 | 691,000 | 122,000 |
Other Working Capital | -73,000 | -7,000 | -54,000 | -41,000 | 98,000 | -2,000 | 104,000 | -23,000 | 93,000 | 25,000 | 7,000 | -1,104,000 | -130,000 | 127,000 | 6,000 | -565,000 | 133,000 | -1,738,000 | 1,341,000 | 545,000 | 595,000 |
Other Non-Cash Items | 603,000 | 51,000 | 69,000 | 187,000 | 25,000 | 487,000 | -74,000 | -84,000 | 27,000 | 693,000 | 733,000 | 1,467,000 | -1,650,000 | -230,000 | 160,000 | -615,000 | -1,018,000 | -3,222,000 | -3,985,000 | -2,783,000 | -2,737,000 |
Net Cash Provided by Operating Activities | 1,223,000 | 901,000 | 733,000 | 449,000 | 9,000 | 406,000 | 217,000 | 701,000 | 873,000 | 1,582,000 | 1,674,000 | 0 | 0 | 2,193,000 | 2,261,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -251,000 | -219,000 | -193,000 | -199,000 | -267,000 | -586,000 | -768,000 | -596,000 | -1,125,000 | -1,180,000 | -1,219,000 | -1,180,000 | -1,261,000 | -1,287,000 | -1,015,000 | -1,622,000 | -3,438,000 | -3,636,000 | -3,205,000 | -2,138,000 | 0 |
Acquisitions Net | 10,000 | 2,000 | 58,000 | 0 | 0 | 0 | 0 | 596,000 | 10,000 | 97,000 | -2,385,000 | 0 | 0 | -240,000 | -72,000 | 112,000 | -276,000 | -15,000 | 8,000 | -262,000 | -2,000 |
Purchases of Investments | -3,000 | -2,000 | 0 | 0 | 0 | 0 | 0 | -2,000 | -52,000 | -134,000 | -195,000 | 0 | 0 | -374,000 | -352,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 2,000 | 2,000 | 0 | 6,000 | 0 | 73,000 | 9,000 | 890,000 | 280,000 | 40,000 | 57,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 12,000 | 2,000 | 58,000 | 300,000 | 538,000 | 1,096,000 | 1,324,000 | -348,000 | 722,000 | 117,000 | 282,000 | 1,170,000 | 940,000 | 49,000 | 167,000 | 1,404,000 | 3,664,000 | 1,851,000 | 3,172,000 | 1,994,000 | -42,000 |
Net Cash Used for Investing Activities | -239,000 | -215,000 | -135,000 | 107,000 | 271,000 | 583,000 | 565,000 | 540,000 | -165,000 | -1,060,000 | -3,460,000 | -10,000 | -321,000 | -1,852,000 | -1,272,000 | -106,000 | -50,000 | -1,800,000 | -25,000 | -406,000 | -44,000 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | -723,000 | -876,000 | -69,000 | -858,000 | -2,043,000 | -806,000 | -1,103,000 | -1,634,000 | -2,734,000 | -2,030,000 | -1,723,000 | -2,317,000 | -1,489,000 | -1,194,000 | -1,757,000 | -156,000 | -204,000 | -873,000 | -36,000 | -254,000 | -1,921,000 |
Common Stock Issued | 408,000 | 411,000 | 16,000 | 22,000 | 2,418,000 | 458,000 | 16,000 | 50,000 | 4,000 | 25,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased | -335,000 | -250,000 | -400,000 | -430,000 | -73,000 | -1,150,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,939,000 | -1,543,000 | 0 | -1,082,000 | -2,496,000 | -290,000 | -108,000 | -67,000 |
Dividends Paid | -80,000 | -73,000 | -44,000 | -19,000 | -11,000 | -57,000 | -119,000 | -162,000 | -228,000 | -223,000 | -161,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | -36,000 | -80,000 | -29,000 | -159,000 | -660,000 | -13,000 | 573,000 | 833,000 | 2,205,000 | 1,812,000 | 4,134,000 | 1,715,000 | 693,000 | 3,326,000 | 2,473,000 | 232,000 | 2,812,000 | 1,947,000 | 395,000 | 73,000 | 517,000 |
Net Cash Used Provided by Financing Activities | -766,000 | -868,000 | -526,000 | -1,444,000 | -369,000 | -1,568,000 | -649,000 | -963,000 | -757,000 | -441,000 | 2,250,000 | -679,000 | -798,000 | 62,000 | -952,000 | 37,000 | 1,478,000 | -1,538,000 | -20,000 | -324,000 | -1,525,000 |
Effect of Forex Changes on Cash | -2,000 | 0 | -2,000 | -1,000 | -3,000 | 0 | -4,000 | 9,000 | -7,000 | -39,000 | -24,000 | 0 | 0 | -7,000 | 25,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 216,000 | -182,000 | 70,000 | -889,000 | -92,000 | -579,000 | 129,000 | 287,000 | -56,000 | 42,000 | 440,000 | -424,000 | -78,000 | 396,000 | 62,000 | 719,000 | 279,000 | -23,000 | -256,000 | 305,000 | -119,000 |
Cash at End of Period | 2,322,000 | 610,000 | 792,000 | 722,000 | 1,611,000 | 1,703,000 | 2,282,000 | 2,150,000 | 1,863,000 | 1,919,000 | 1,877,000 | 1,437,000 | 1,861,000 | 1,939,000 | 1,543,000 | 1,481,000 | 762,000 | 483,000 | 506,000 | 762,000 | 457,000 |
Cash at Start of Period | 2,106,000 | 792,000 | 722,000 | 1,611,000 | 1,703,000 | 2,282,000 | 2,153,000 | 1,863,000 | 1,919,000 | 1,877,000 | 1,437,000 | 1,861,000 | 1,939,000 | 1,543,000 | 1,481,000 | 762,000 | 483,000 | 506,000 | 762,000 | 457,000 | 576,000 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 1,223,000 | 901,000 | 733,000 | 449,000 | 9,000 | 406,000 | 217,000 | 701,000 | 873,000 | 1,582,000 | 1,674,000 | 0 | 0 | 2,193,000 | 2,261,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Expenditure | -251,000 | -219,000 | -193,000 | -199,000 | -267,000 | -586,000 | -768,000 | -596,000 | -1,125,000 | -1,180,000 | -1,219,000 | -1,180,000 | -1,261,000 | -1,287,000 | -1,015,000 | -1,622,000 | -3,438,000 | -3,636,000 | -3,205,000 | -2,138,000 | 0 |
Free Cash Flow | 972,000 | 682,000 | 540,000 | 250,000 | -258,000 | -180,000 | -551,000 | 105,000 | -252,000 | 402,000 | 455,000 | -1,180,000 | -1,261,000 | 906,000 | 1,246,000 | -1,622,000 | -3,438,000 | -3,636,000 | -3,205,000 | -2,138,000 | 0 |