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 | 2024-09-30 | 2023-09-30 | 2022-10-01 | 2021-10-02 | 2020-10-03 | 2019-09-28 | 2018-09-29 | 2017-09-30 | 2016-10-01 | 2015-10-03 | 2014-09-27 | 2013-09-28 | 2012-09-29 | 2011-10-01 | 2010-10-02 | 2009-10-03 | 2008-09-27 | 2007-09-29 | 2006-09-30 | 2005-10-01 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 53,309,000 | 53,309,000 | 52,881,000 | 53,282,000 | 47,049,000 | 43,185,000 | 42,405,000 | 40,052,000 | 38,260,000 | 36,881,000 | 41,373,000 | 37,580,000 | 34,374,000 | 33,278,000 | 32,266,000 | 28,430,000 | 26,704,000 | 26,862,000 | 26,900,000 | 25,559,000 | 26,014,000 |
Revenue Growth | - | 0.81% | -0.75% | 13.25% | 8.95% | 1.84% | 5.87% | 4.68% | 3.74% | -10.86% | 10.09% | 9.33% | 3.29% | 3.14% | 13.49% | 6.46% | -0.59% | -0.14% | 5.25% | -1.75% | |
Cost of Revenue | 49,668,000 | 49,682,000 | 50,250,000 | 46,614,000 | 40,523,000 | 37,801,000 | 37,383,000 | 34,926,000 | 33,177,000 | 32,184,000 | 37,456,000 | 34,895,000 | 32,016,000 | 31,118,000 | 30,067,000 | 25,916,000 | 25,501,000 | 25,616,000 | 25,467,000 | 24,631,000 | 24,274,000 |
Gross Profit | 3,641,000 | 3,627,000 | 2,631,000 | 6,668,000 | 6,526,000 | 5,384,000 | 5,022,000 | 5,126,000 | 5,083,000 | 4,697,000 | 3,917,000 | 2,685,000 | 2,358,000 | 2,160,000 | 2,199,000 | 2,514,000 | 1,203,000 | 1,246,000 | 1,433,000 | 928,000 | 1,740,000 |
Gross Profit Margin | 6.82% | 6.80% | 4.98% | 12.51% | 13.87% | 12.47% | 11.84% | 12.80% | 13.29% | 12.74% | 9.47% | 7.14% | 6.86% | 6.49% | 6.82% | 8.84% | 4.50% | 4.64% | 5.33% | 3.63% | 6.69% |
Research and Development | 0 | 0 | 114,000 | 108,000 | 114,000 | 98,000 | 97,000 | 114,000 | 113,000 | 96,000 | 75,000 | 52,000 | 50,000 | 43,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 2,191,000 | 2,218,000 | 2,245,000 | 2,258,000 | 2,130,000 | 2,270,000 | 2,195,000 | 2,071,000 | 2,152,000 | 1,864,000 | 1,748,000 | 1,255,000 | 983,000 | 912,000 | 914,000 | 929,000 | 841,000 | 915,000 | 817,000 | 935,000 | 928,000 |
Total Operating Expenses | 2,191,000 | 2,218,000 | 3,055,000 | 2,258,000 | 2,130,000 | 2,270,000 | 2,195,000 | 2,071,000 | 2,152,000 | 1,864,000 | 1,748,000 | 1,255,000 | 983,000 | 912,000 | 914,000 | 929,000 | 858,000 | 915,000 | 819,000 | 1,005,000 | 975,000 |
Operating Income or Loss | 1,444,000 | 1,409,000 | -395,000 | 4,410,000 | 4,396,000 | 3,114,000 | 2,827,000 | 3,055,000 | 2,931,000 | 2,833,000 | 2,169,000 | 1,430,000 | 1,375,000 | 1,248,000 | 1,285,000 | 1,556,000 | -215,000 | 331,000 | 614,000 | -77,000 | 765,000 |
Operating Margin | 2.70% | 2.64% | -0.75% | 8.28% | 9.34% | 7.21% | 6.67% | 7.63% | 7.66% | 7.68% | 5.24% | 3.81% | 4.00% | 3.75% | 3.98% | 5.47% | -0.81% | 1.23% | 2.28% | -0.30% | 2.94% |
Interest Expense | 481,000 | 481,000 | 355,000 | 365,000 | 428,000 | 485,000 | 462,000 | 350,000 | 279,000 | 249,000 | 293,000 | 132,000 | 145,000 | 356,000 | 242,000 | 347,000 | 310,000 | 0 | 0 | 0 | 0 |
EBITDA | 3,065,000 | 2,973,000 | 1,004,000 | 5,704,000 | 5,663,000 | 4,321,000 | 3,921,000 | 4,028,000 | 3,656,000 | 3,530,000 | 2,925,000 | 1,914,000 | 1,921,000 | 1,820,000 | 1,826,000 | 2,047,000 | 235,000 | 824,000 | 1,128,000 | 440,000 | 1,246,000 |
Depreciation and Amortization | 1,400,000 | 1,400,000 | 1,329,000 | 1,191,000 | 1,195,000 | 1,178,000 | 1,086,000 | 933,000 | 749,000 | 697,000 | 711,000 | 530,000 | 519,000 | 499,000 | 506,000 | 497,000 | 496,000 | 493,000 | 514,000 | 517,000 | 501,000 |
Income Before Tax | 1,092,000 | 1,092,000 | -678,000 | 4,149,000 | 4,041,000 | 2,770,000 | 2,431,000 | 2,745,000 | 2,628,000 | 2,598,000 | 1,921,000 | 1,252,000 | 1,257,000 | 927,000 | 1,074,000 | 1,203,000 | -526,000 | 154,000 | 410,000 | -293,000 | 528,000 |
Income Tax Expense | 270,000 | 270,000 | -29,000 | 900,000 | 981,000 | 620,000 | 396,000 | -282,000 | 850,000 | 826,000 | 697,000 | 396,000 | 409,000 | 351,000 | 341,000 | 438,000 | 14,000 | 68,000 | 142,000 | -102,000 | 175,000 |
Net Income | 800,000 | 800,000 | -648,000 | 3,238,000 | 3,047,000 | 2,061,000 | 1,980,000 | 2,970,000 | 1,774,000 | 1,768,000 | 1,220,000 | 864,000 | 778,000 | 583,000 | 750,000 | 780,000 | -537,000 | 86,000 | 268,000 | -196,000 | 372,000 |
Net Income Margin | 1.49% | 1.50% | -1.23% | 6.08% | 6.48% | 4.77% | 4.67% | 7.42% | 4.64% | 4.79% | 2.95% | 2.30% | 2.26% | 1.75% | 2.32% | 2.74% | -2.01% | 0.32% | 1.00% | -0.77% | 1.43% |
EPS | 2.30 | 2.31 | -1.87 | 9.17 | 8.56 | 5.79 | 5.56 | 8.14 | 4.94 | 4.67 | 3.06 | 2.48 | 2.26 | 1.64 | 2.04 | 2.13 | -1.78 | 0.25 | 0.79 | -0.79 | 1.06 |
EPS Diluted | 2.27 | 2.25 | -1.87 | 9.10 | 8.51 | 5.76 | 5.52 | 8.05 | 4.79 | 4.53 | 2.95 | 2.37 | 2.12 | 1.58 | 1.97 | 2.13 | -1.44 | 0.24 | 0.75 | -0.57 | 1.04 |
Weighted Average Shares Out | - | 346,320 | 346,524 | 353,000 | 356,000 | 356,000 | 356,000 | 365,000 | 366,000 | 385,000 | 405,000 | 354,000 | 352,000 | 363,000 | 373,000 | 373,000 | 302,000 | 281,000 | 273,000 | 249,000 | 345,000 |
Weighted Average Shares Out Diluted | - | 355,556 | 347,000 | 356,000 | 358,000 | 358,000 | 359,000 | 369,000 | 370,000 | 390,000 | 413,000 | 364,000 | 367,000 | 370,000 | 380,000 | 373,000 | 372,000 | 356,000 | 355,000 | 345,000 | 357,000 |
Reported Currency: USD | Q4 | 2024-09-30 | 2023-09-30 | 2022-10-01 | 2021-10-02 | 2020-10-03 | 2019-09-28 | 2018-09-29 | 2017-09-30 | 2016-10-01 | 2015-10-03 | 2014-09-27 | 2013-09-28 | 2012-09-29 | 2011-10-01 | 2010-10-02 | 2009-10-03 | 2008-09-27 | 2007-09-29 | 2006-09-30 | 2005-10-01 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||||||
Cash and Cash Equivalents | 1,717,000 | 1,717,000 | 573,000 | 1,031,000 | 2,507,000 | 1,420,000 | 484,000 | 270,000 | 318,000 | 349,000 | 688,000 | 438,000 | 1,145,000 | 1,071,000 | 716,000 | 978,000 | 1,004,000 | 250,000 | 42,000 | 28,000 | 40,000 |
Short Term Investments | 0 | 0 | 15,000 | -35,000 | -72,000 | 0 | -42,000 | 1,000 | 3,000 | -18,000 | 2,000 | 1,000 | 1,000 | 3,000 | 0 | 0 | 0 | 0 | 0 | 770,000 | 0 |
Cash + Short Term Investments | 1,717,000 | 1,717,000 | 588,000 | 1,031,000 | 2,507,000 | 1,420,000 | 484,000 | 270,000 | 318,000 | 349,000 | 688,000 | 438,000 | 1,145,000 | 1,071,000 | 716,000 | 978,000 | 1,004,000 | 250,000 | 42,000 | 798,000 | 40,000 |
Net Receivables | 2,406,000 | 2,406,000 | 2,476,000 | 2,577,000 | 2,400,000 | 1,952,000 | 2,173,000 | 1,723,000 | 1,675,000 | 1,542,000 | 1,620,000 | 1,684,000 | 1,497,000 | 1,378,000 | 1,321,000 | 1,198,000 | 1,100,000 | 1,271,000 | 1,246,000 | 1,183,000 | 1,331,000 |
Inventory | 5,195,000 | 5,195,000 | 5,328,000 | 5,514,000 | 4,382,000 | 4,144,000 | 4,108,000 | 3,513,000 | 3,239,000 | 2,732,000 | 2,878,000 | 3,274,000 | 2,817,000 | 2,809,000 | 2,587,000 | 2,274,000 | 2,009,000 | 2,538,000 | 2,238,000 | 2,057,000 | 2,062,000 |
Other Current Assets | 433,000 | 433,000 | 330,000 | 507,000 | 533,000 | 367,000 | 403,000 | 181,000 | 1,023,000 | 261,000 | 193,000 | 824,000 | 144,000 | 145,000 | 156,000 | 168,000 | 122,000 | 302,000 | 155,000 | 149,000 | 47,000 |
Total Current Assets | 9,751,000 | 9,751,000 | 8,722,000 | 9,630,000 | 9,822,000 | 7,883,000 | 7,169,000 | 5,688,000 | 6,258,000 | 4,888,000 | 5,381,000 | 6,221,000 | 5,604,000 | 5,403,000 | 4,780,000 | 4,618,000 | 4,375,000 | 4,361,000 | 3,596,000 | 4,187,000 | 3,485,000 |
Non-Current Assets | |||||||||||||||||||||
Property, Plant and Equipment | 9,442,000 | 9,442,000 | 10,178,000 | 8,685,000 | 7,837,000 | 7,596,000 | 7,282,000 | 6,169,000 | 5,568,000 | 5,170,000 | 5,176,000 | 5,130,000 | 4,053,000 | 4,022,000 | 3,823,000 | 3,674,000 | 3,576,000 | 3,519,000 | 3,693,000 | 3,945,000 | 4,007,000 |
Goodwill | 9,819,000 | 9,819,000 | 9,878,000 | 10,513,000 | 10,549,000 | 10,899,000 | 10,844,000 | 9,739,000 | 9,324,000 | 6,669,000 | 6,667,000 | 6,706,000 | 1,902,000 | 1,891,000 | 1,892,000 | 1,893,000 | 1,917,000 | 2,511,000 | 2,485,000 | 2,512,000 | 0 |
Intangible Assets | 5,875,000 | 5,875,000 | 6,098,000 | 6,252,000 | 6,519,000 | 6,774,000 | 7,037,000 | 6,759,000 | 6,243,000 | 5,084,000 | 5,168,000 | 5,276,000 | 138,000 | 129,000 | 149,000 | 166,000 | 187,000 | 128,000 | 126,000 | 136,000 | 2,644,000 |
Long Term Investments | 0 | 0 | 89,000 | 100,000 | 125,000 | -2,317,000 | 865,000 | -2,107,000 | 95,000 | 105,000 | 93,000 | -2,333,000 | -93,000 | -432,000 | -424,000 | -321,000 | 0 | -307,000 | -261,000 | -178,000 | 0 |
Tax Assets | 0 | 0 | 0 | 264,000 | -125,000 | 2,317,000 | -865,000 | 2,107,000 | -95,000 | -105,000 | -93,000 | 2,333,000 | 93,000 | 432,000 | 424,000 | 321,000 | 0 | 307,000 | 261,000 | 178,000 | 0 |
Other Non-Current Assets | 2,213,000 | 2,213,000 | 1,286,000 | 1,377,000 | 1,582,000 | 1,589,000 | 765,000 | 754,000 | 673,000 | 562,000 | 612,000 | 623,000 | 480,000 | 451,000 | 427,000 | 401,000 | 540,000 | 331,000 | 327,000 | 341,000 | 368,000 |
Total Non-Current Assets | 27,349,000 | 27,349,000 | 27,529,000 | 27,191,000 | 26,487,000 | 26,858,000 | 25,928,000 | 23,421,000 | 21,808,000 | 17,485,000 | 17,623,000 | 17,735,000 | 6,573,000 | 6,493,000 | 6,291,000 | 6,134,000 | 6,220,000 | 6,489,000 | 6,631,000 | 6,934,000 | 7,019,000 |
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 | 37,100,000 | 37,100,000 | 36,251,000 | 36,821,000 | 36,309,000 | 34,741,000 | 33,097,000 | 29,109,000 | 28,066,000 | 22,373,000 | 23,004,000 | 23,956,000 | 12,177,000 | 11,896,000 | 11,071,000 | 10,752,000 | 10,595,000 | 10,850,000 | 10,227,000 | 11,121,000 | 10,504,000 |
Current Liabilities | |||||||||||||||||||||
Accounts Payable | 2,402,000 | 2,402,000 | 2,594,000 | 2,483,000 | 2,225,000 | 1,876,000 | 1,926,000 | 1,694,000 | 1,698,000 | 1,511,000 | 1,662,000 | 1,806,000 | 1,359,000 | 1,372,000 | 1,264,000 | 1,110,000 | 1,013,000 | 1,217,000 | 1,050,000 | 942,000 | 961,000 |
Short Term Debt | 74,000 | 74,000 | 2,048,000 | 604,000 | 1,222,000 | 709,000 | 2,102,000 | 1,911,000 | 906,000 | 79,000 | 715,000 | 643,000 | 513,000 | 515,000 | 70,000 | 401,000 | 219,000 | 8,000 | 137,000 | 992,000 | 126,000 |
Tax Payables | 210,000 | 210,000 | 156,000 | 277,000 | 729,000 | 152,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 0 | 2,458,000 | 0 | 0 | 0 | 0 | 0 | 775,000 | 670,000 | 490,000 | 686,000 | 656,000 | 407,000 | 0 | 0 | 0 | 249,000 | 0 | 0 |
Other Current Liabilities | 2,101,000 | 2,101,000 | 1,701,000 | 1,949,000 | 2,149,000 | 1,497,000 | 1,485,000 | 1,426,000 | 1,428,000 | 1,172,000 | 1,158,000 | 1,348,000 | 1,138,000 | 943,000 | 1,040,000 | 1,034,000 | 761,000 | 878,000 | 928,000 | 912,000 | 1,070,000 |
Total Current Liabilities | 4,787,000 | 4,787,000 | 6,499,000 | 5,313,000 | 6,325,000 | 4,234,000 | 5,513,000 | 5,031,000 | 4,032,000 | 2,762,000 | 3,535,000 | 3,797,000 | 3,010,000 | 2,830,000 | 2,374,000 | 2,545,000 | 1,993,000 | 2,103,000 | 2,115,000 | 2,846,000 | 2,157,000 |
Non-Current Liabilities | |||||||||||||||||||||
Long Term Debt | 9,713,000 | 9,713,000 | 7,993,000 | 8,219,000 | 8,656,000 | 11,166,000 | 9,830,000 | 7,962,000 | 9,297,000 | 6,200,000 | 5,975,000 | 7,535,000 | 1,895,000 | 1,917,000 | 2,112,000 | 2,135,000 | 3,258,000 | 2,888,000 | 2,642,000 | 2,987,000 | 2,869,000 |
Deferred Revenue | 0 | 0 | -6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 2,285,000 | 2,285,000 | 2,308,000 | 2,458,000 | 2,195,000 | 2,391,000 | 2,356,000 | 2,107,000 | 2,979,000 | 2,545,000 | 2,449,000 | 2,450,000 | 479,000 | 558,000 | 424,000 | 321,000 | 280,000 | 291,000 | 367,000 | 495,000 | 657,000 |
Other Non-Current Liabilities | 1,801,000 | 1,801,000 | 1,196,000 | 1,020,000 | 1,279,000 | 3,670,000 | 1,172,000 | 1,198,000 | 1,199,000 | 1,242,000 | 1,339,000 | 1,270,000 | 560,000 | 549,000 | 476,000 | 486,000 | 585,000 | 554,000 | 372,000 | 353,000 | 169,000 |
Total Non-Current Liabilities | 13,799,000 | 13,799,000 | 11,497,000 | 11,697,000 | 12,130,000 | 14,910,000 | 13,358,000 | 11,267,000 | 13,475,000 | 9,987,000 | 9,763,000 | 11,255,000 | 2,934,000 | 3,024,000 | 3,012,000 | 2,942,000 | 4,152,000 | 3,733,000 | 3,381,000 | 3,835,000 | 3,695,000 |
Total Liabilities | 18,586,000 | 18,586,000 | 17,996,000 | 17,010,000 | 18,455,000 | 19,144,000 | 18,871,000 | 16,298,000 | 17,507,000 | 12,749,000 | 13,298,000 | 15,052,000 | 5,944,000 | 5,854,000 | 5,386,000 | 5,487,000 | 6,145,000 | 5,836,000 | 5,496,000 | 6,681,000 | 5,852,000 |
Common Stock | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 43,000 | 42,000 | 42,000 | 39,000 | 39,000 | 39,000 | 39,000 | 39,000 | 39,000 | 37,000 | 37,000 | 37,000 |
Retained Earnings | 18,873,000 | 18,873,000 | 18,760,000 | 20,084,000 | 17,502,000 | 15,311,000 | 13,787,000 | 12,329,000 | 9,776,000 | 8,348,000 | 6,813,000 | 5,748,000 | 4,999,000 | 4,327,000 | 3,801,000 | 3,113,000 | 2,409,000 | 3,006,000 | 2,993,000 | 2,781,000 | 3,013,000 |
Accumulated Other Comprehensive Income/Loss | -184,000 | -184,000 | -260,000 | -297,000 | -172,000 | -179,000 | -117,000 | -15,000 | 16,000 | -45,000 | -90,000 | -147,000 | -108,000 | -63,000 | -79,000 | 0 | -34,000 | 41,000 | 50,000 | 17,000 | -27,000 |
Total Stockholders Equity | 18,390,000 | 18,390,000 | 18,133,000 | 19,702,000 | 17,723,000 | 15,465,000 | 14,082,000 | 12,803,000 | 10,541,000 | 9,608,000 | 9,691,000 | 8,890,000 | 6,201,000 | 6,012,000 | 5,657,000 | 5,166,000 | 4,352,000 | 5,014,000 | 4,731,000 | 4,440,000 | 4,652,000 |
Total Investments | 0 | 0 | -2,308,000 | -35,000 | -72,000 | -2,317,000 | -42,000 | -2,107,000 | 98,000 | -18,000 | 95,000 | -2,333,000 | -93,000 | -432,000 | -424,000 | -321,000 | 0 | -307,000 | -261,000 | 770,000 | 0 |
Total Debt | 9,787,000 | 9,787,000 | 9,506,000 | 8,321,000 | 9,348,000 | 11,339,000 | 11,932,000 | 9,873,000 | 10,203,000 | 6,279,000 | 6,725,000 | 8,178,000 | 2,408,000 | 2,432,000 | 2,182,000 | 2,536,000 | 3,552,000 | 2,896,000 | 2,779,000 | 3,979,000 | 2,995,000 |
Net Debt | 8,070,000 | 8,070,000 | 8,933,000 | 7,290,000 | 6,841,000 | 9,919,000 | 11,448,000 | 9,603,000 | 9,885,000 | 5,930,000 | 6,037,000 | 7,740,000 | 1,263,000 | 1,361,000 | 1,466,000 | 1,558,000 | 2,548,000 | 2,646,000 | 2,737,000 | 3,951,000 | 2,955,000 |
Reported Currency: USD | TTM | 2024-09-30 | 2023-09-30 | 2022-10-01 | 2021-10-02 | 2020-10-03 | 2019-09-28 | 2018-09-29 | 2017-09-30 | 2016-10-01 | 2015-10-03 | 2014-09-27 | 2013-09-28 | 2012-09-29 | 2011-10-01 | 2010-10-02 | 2009-10-03 | 2008-09-27 | 2007-09-29 | 2006-09-30 | 2005-10-01 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | |||||||||||||||||||||
Net Income | 810,000 | 822,000 | -649,000 | 3,249,000 | 3,060,000 | 2,150,000 | 2,035,000 | 3,027,000 | 1,778,000 | 1,772,000 | 1,224,000 | 856,000 | 778,000 | 576,000 | 733,000 | 765,000 | -537,000 | 86,000 | 268,000 | -196,000 | 353,000 |
Depreciation & Amortization | 654,000 | 1,400,000 | 1,339,000 | 1,202,000 | 1,214,000 | 1,192,000 | 1,098,000 | 943,000 | 761,000 | 705,000 | 711,000 | 530,000 | 519,000 | 499,000 | 506,000 | 497,000 | 496,000 | 493,000 | 514,000 | 517,000 | 501,000 |
Deferred Income Tax | -45,000 | -45,000 | -183,000 | 264,000 | -125,000 | 45,000 | 92,000 | -865,000 | -39,000 | 84,000 | 38,000 | -105,000 | -12,000 | 140,000 | 86,000 | 18,000 | -26,000 | 35,000 | 5,000 | -130,000 | -74,000 |
Stock Based Compensation | 0 | 101,000 | 61,000 | 93,000 | 91,000 | 89,000 | 77,000 | 69,000 | 92,000 | 81,000 | 69,000 | 51,000 | 36,000 | 36,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change in Working Capital | 224,000 | 224,000 | 187,000 | -2,104,000 | 381,000 | 474,000 | -846,000 | -286,000 | -150,000 | 63,000 | 349,000 | -149,000 | -71,000 | -247,000 | -346,000 | 11,000 | 432,000 | -409,000 | -108,000 | 39,000 | 186,000 |
Accounts Receivable | 0 | 59,000 | 136,000 | -176,000 | -508,000 | 191,000 | -226,000 | -2,000 | -55,000 | 73,000 | 66,000 | -93,000 | -126,000 | -69,000 | -114,000 | -79,000 | 137,000 | -59,000 | 43,000 | 43,000 | 24,000 |
Inventory | 0 | 153,000 | 175,000 | -1,195,000 | -567,000 | -20,000 | -214,000 | -207,000 | -246,000 | 148,000 | 220,000 | -148,000 | 15,000 | -259,000 | -299,000 | -239,000 | 493,000 | -376,000 | -166,000 | 8,000 | 13,000 |
Accounts Payable | 0 | -205,000 | 47,000 | 302,000 | 351,000 | -64,000 | -55,000 | -44,000 | 61,000 | -130,000 | -162,000 | 202,000 | -12,000 | 106,000 | 152,000 | 101,000 | -148,000 | 98,000 | 38,000 | -43,000 | 11,000 |
Other Working Capital | 224,000 | 217,000 | -171,000 | -1,035,000 | 1,105,000 | 367,000 | -351,000 | -33,000 | 90,000 | -28,000 | 225,000 | -110,000 | 52,000 | -25,000 | -85,000 | 228,000 | -50,000 | -72,000 | -23,000 | 31,000 | 138,000 |
Other Non-Cash Items | 194,000 | 88,000 | 997,000 | -17,000 | -781,000 | -76,000 | 57,000 | 75,000 | 157,000 | 11,000 | 179,000 | -61,000 | 26,000 | 18,000 | 49,000 | 76,000 | 68,000 | 57,000 | -1,000 | 27,000 | 33,000 |
Net Cash Provided by Operating Activities | 2,590,000 | 2,590,000 | 1,752,000 | 2,687,000 | 3,840,000 | 3,874,000 | 2,513,000 | 2,963,000 | 2,599,000 | 2,716,000 | 2,570,000 | 1,178,000 | 1,314,000 | 1,187,000 | 1,046,000 | 1,432,000 | 1,025,000 | 288,000 | 678,000 | 287,000 | 999,000 |
Cash Flows from Investing Activities | |||||||||||||||||||||
Investments in Property, Plant, and Equipment | -1,132,000 | -1,132,000 | -1,939,000 | -1,887,000 | -1,209,000 | -1,199,000 | -1,259,000 | -1,200,000 | -1,069,000 | -695,000 | -854,000 | -632,000 | -558,000 | -690,000 | -643,000 | -550,000 | -368,000 | -425,000 | -285,000 | -531,000 | -571,000 |
Acquisitions Net | 145,000 | 145,000 | -377,000 | -177,000 | 1,144,000 | -154,000 | -2,292,000 | -677,000 | -3,081,000 | 0 | 539,000 | -8,193,000 | -106,000 | 0 | 0 | -93,000 | -93,000 | 26,000 | 76,000 | 21,000 | 47,000 |
Purchases of Investments | -64,000 | -38,000 | -34,000 | -35,000 | -72,000 | -105,000 | -64,000 | -42,000 | -79,000 | -46,000 | -38,000 | -18,000 | -135,000 | -58,000 | -146,000 | -53,000 | -37,000 | -115,000 | -131,000 | -941,000 | -543,000 |
Sales/Maturities of Investments | 35,000 | 35,000 | 32,000 | 34,000 | 70,000 | 87,000 | 63,000 | 37,000 | 61,000 | 37,000 | 52,000 | 33,000 | 117,000 | 47,000 | 66,000 | 92,000 | 71,000 | 134,000 | 917,000 | 214,000 | 504,000 |
Other Investing Activities | 128,000 | 102,000 | 19,000 | 130,000 | 125,000 | -52,000 | 88,000 | -24,000 | 4,000 | 20,000 | 31,000 | 10,000 | 39,000 | 41,000 | 79,000 | 104,000 | -9,000 | -19,000 | 2,000 | 13,000 | 2,000 |
Net Cash Used for Investing Activities | -888,000 | -888,000 | -2,299,000 | -1,935,000 | 58,000 | -1,423,000 | -3,464,000 | -1,906,000 | -4,164,000 | -684,000 | -270,000 | -8,800,000 | -643,000 | -660,000 | -644,000 | -500,000 | -427,000 | -399,000 | 579,000 | -1,224,000 | -561,000 |
Cash Flows from Financing Activities | |||||||||||||||||||||
Debt Repayment | 183,000 | 183,000 | 1,117,000 | -1,088,000 | -2,047,000 | 327,000 | 1,891,000 | -159,000 | 2,763,000 | -413,000 | -1,494,000 | 5,142,000 | -23,000 | 123,000 | -385,000 | -1,034,000 | 428,000 | 89,000 | -1,210,000 | 984,000 | -367,000 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,128,000 | 0 | 0 | 0 | 0 | 0 | 283,000 | 74,000 | 42,000 | 24,000 |
Common Stock Repurchased | -49,000 | -49,000 | -354,000 | -702,000 | -67,000 | -207,000 | -252,000 | -427,000 | -860,000 | -1,944,000 | -495,000 | -295,000 | -614,000 | -264,000 | -207,000 | -48,000 | -19,000 | -30,000 | -61,000 | -42,000 | -45,000 |
Dividends Paid | -684,000 | -684,000 | -670,000 | -653,000 | -636,000 | -601,000 | -537,000 | -431,000 | -319,000 | -216,000 | -147,000 | -104,000 | -104,000 | -57,000 | -59,000 | -59,000 | -60,000 | -56,000 | -56,000 | -55,000 | -55,000 |
Other Financing Activities | -31,000 | -31,000 | -5,000 | 120,000 | 19,000 | -987,000 | 69,000 | -85,000 | -54,000 | 196,000 | 101,000 | 44,000 | 141,000 | 27,000 | -7,000 | 182,000 | -199,000 | 35,000 | 1,000 | 42,000 | 0 |
Net Cash Used Provided by Financing Activities | -581,000 | -581,000 | 88,000 | -2,323,000 | -2,731,000 | -1,468,000 | 1,171,000 | -1,102,000 | 1,530,000 | -2,377,000 | -2,035,000 | 6,915,000 | -600,000 | -171,000 | -658,000 | -959,000 | 150,000 | 321,000 | -1,252,000 | 929,000 | -443,000 |
Effect of Forex Changes on Cash | 23,000 | 23,000 | 1,000 | -35,000 | 4,000 | -1,000 | -6,000 | -3,000 | 4,000 | 6,000 | -15,000 | 0 | 3,000 | -1,000 | -6,000 | 1,000 | 6,000 | -2,000 | 9,000 | -4,000 | 12,000 |
Net Change in Cash | 1,144,000 | 1,144,000 | -458,000 | -1,606,000 | 1,041,000 | 936,000 | 214,000 | -48,000 | -31,000 | -339,000 | 250,000 | -707,000 | 74,000 | 355,000 | -262,000 | -26,000 | 754,000 | 208,000 | 14,000 | -12,000 | 7,000 |
Cash at End of Period | 7,952,000 | 1,717,000 | 573,000 | 1,031,000 | 2,507,000 | 1,420,000 | 484,000 | 270,000 | 318,000 | 349,000 | 688,000 | 438,000 | 1,145,000 | 1,071,000 | 716,000 | 978,000 | 1,004,000 | 250,000 | 42,000 | 28,000 | 40,000 |
Cash at Start of Period | 6,808,000 | 573,000 | 1,031,000 | 2,637,000 | 1,466,000 | 484,000 | 270,000 | 318,000 | 349,000 | 688,000 | 438,000 | 1,145,000 | 1,071,000 | 716,000 | 978,000 | 1,004,000 | 250,000 | 42,000 | 28,000 | 40,000 | 33,000 |
Free Cash Flow | |||||||||||||||||||||
Operating Cash Flow | 2,590,000 | 2,590,000 | 1,752,000 | 2,687,000 | 3,840,000 | 3,874,000 | 2,513,000 | 2,963,000 | 2,599,000 | 2,716,000 | 2,570,000 | 1,178,000 | 1,314,000 | 1,187,000 | 1,046,000 | 1,432,000 | 1,025,000 | 288,000 | 678,000 | 287,000 | 999,000 |
Capital Expenditure | -1,132,000 | -1,132,000 | -1,939,000 | -1,887,000 | -1,209,000 | -1,199,000 | -1,259,000 | -1,200,000 | -1,069,000 | -695,000 | -854,000 | -632,000 | -558,000 | -690,000 | -643,000 | -550,000 | -368,000 | -425,000 | -285,000 | -531,000 | -571,000 |
Free Cash Flow | 1,458,000 | 1,458,000 | -187,000 | 800,000 | 2,631,000 | 2,675,000 | 1,254,000 | 1,763,000 | 1,530,000 | 2,021,000 | 1,716,000 | 546,000 | 756,000 | 497,000 | 403,000 | 882,000 | 657,000 | -137,000 | 393,000 | -244,000 | 428,000 |