|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
$2.5m
|
$1.6m
|
$6.7m
|
$11.1m
|
$9.9m
|
$12.2m
|
$8.7m
|
($7.1m)
|
$3.4m
|
$609k
|
|
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest
|
|
—
|
—
|
$6.7m
|
$11.1m
|
$9.9m
|
$12.2m
|
$8.7m
|
($7.1m)
|
$3.4m
|
$609k
|
|
Depreciation, Depletion and Amortization
|
|
$203k
|
$1.9m
|
$3.2m
|
$3.4m
|
$3.6m
|
$4.0m
|
$4.2m
|
$3.9m
|
$3.5m
|
$3.3m
|
|
Amortization of Debt Issuance Costs
|
|
$38k
|
$99k
|
$100k
|
$104k
|
$284k
|
$82k
|
$73k
|
$73k
|
$95k
|
$94k
|
|
Amortization of Intangible Assets
|
|
$813k
|
$1.7m
|
$2.7m
|
$2.7m
|
$2.8m
|
$3.2m
|
$3.0m
|
$2.8m
|
$2.7m
|
$2.6m
|
|
Depreciation, Amortization and Accretion, Net
|
|
$1.0m
|
$1.9m
|
$3.2m
|
$3.4m
|
$3.6m
|
$4.0m
|
$4.2m
|
$3.9m
|
$3.5m
|
$3.3m
|
|
Deferred Income Tax Expense (Benefit)
|
|
$55k
|
($234k)
|
$171k
|
$1.3m
|
($1.8m)
|
$1.1m
|
$655k
|
($1.7m)
|
($509k)
|
($1.3m)
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$408k
|
$381k
|
$470k
|
$936k
|
$2.0m
|
$2.2m
|
$2.2m
|
$3.1m
|
$2.2m
|
$3.1m
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
$9.7m
|
—
|
—
|
—
|
—
|
$5.3m
|
$0
|
$0
|
|
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property
|
|
—
|
($4k)
|
($7k)
|
—
|
($4k)
|
($9k)
|
$0
|
($1k)
|
($24k)
|
($4k)
|
|
Income Tax Expense (Benefit)
|
|
$1.5m
|
$1.3m
|
$2.7m
|
$4.1m
|
$2.8m
|
$4.7m
|
$3.8m
|
($1.9m)
|
$1.0m
|
$453k
|
|
Other Nonoperating Income (Expense)
|
|
($25k)
|
($2k)
|
($40k)
|
$11k
|
$96k
|
($49k)
|
$650k
|
($75k)
|
$27k
|
$217k
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Accounts Payable
|
|
($250k)
|
$1.7m
|
($901k)
|
($100k)
|
($1.6m)
|
$2.4m
|
($479k)
|
$186k
|
$39k
|
($1.2m)
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
—
|
($10k)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
General and Administrative Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$21.2m
|
—
|
|
Goodwill
|
|
$8.4m
|
$35.8m
|
$26.1m
|
$26.1m
|
$32.5m
|
$32.5m
|
$32.5m
|
$27.2m
|
$27.2m
|
$27.2m
|
|
Operating Costs and Expenses
|
|
—
|
—
|
$32.2m
|
$37.1m
|
$38.1m
|
$44.7m
|
$51.0m
|
$51.9m
|
$51.8m
|
$53.1m
|
|
Operating Expenses
|
|
—
|
—
|
$30.9m
|
$31.0m
|
$38.1m
|
$41.8m
|
$51.0m
|
$60.3m
|
$9.4m
|
—
|
|
Payments of Financing Costs
|
|
—
|
$435k
|
$71k
|
—
|
$246k
|
$223k
|
$0
|
$64k
|
$0
|
$0
|
|
Proceeds from Stock Options Exercised
|
|
$101k
|
$70k
|
$118k
|
$7k
|
$1.3m
|
$229k
|
$1.3m
|
$0
|
$511k
|
$1.0m
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$2.3m
|
$3.4m
|
($471k)
|
$16.1m
|
$21.2m
|
$5.2m
|
$12.6m
|
$16.0m
|
$7.2m
|
$11.1m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$105k
|
$1.1m
|
$771k
|
$1.0m
|
$298k
|
$1.9m
|
$835k
|
$335k
|
$941k
|
$376k
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($38k)
|
($35.9m)
|
($1.1m)
|
($879k)
|
($9.6m)
|
($2.1m)
|
($818k)
|
($216k)
|
($941k)
|
($486k)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Issuance of Common Stock
|
|
—
|
$6.0m
|
—
|
$168k
|
$222k
|
$301k
|
$263k
|
$204k
|
$223k
|
$91k
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
($2.3m)
|
$34.2m
|
$550k
|
($13.4m)
|
($6.7m)
|
($4.1m)
|
($10.4m)
|
($1.6m)
|
$654k
|
($1.1m)
|
|
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
$10k
|
($207k)
|
($129k)
|
($187k)
|
($94k)
|
($948k)
|
($94k)
|
($310k)
|
($732k)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
$10k
|
($1.2m)
|
$1.7m
|
$4.7m
|
($1.1m)
|
$435k
|
$14.1m
|
$6.6m
|
$8.8m
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents
|
|
—
|
—
|
$1.3m
|
—
|
—
|
—
|
$7.1m
|
$21.1m
|
$27.7m
|
$36.5m
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
—
|
—
|
$2.1m
|
$1.8m
|
$779k
|
$623k
|
$324k
|
$43k
|
$0
|
$0
|
|
Income Taxes Paid, Net
|
|
$2.3m
|
$1.5m
|
$2.0m
|
$2.6m
|
$2.7m
|
$3.8m
|
$2.2m
|
$1.4m
|
$2.2m
|
$868k
|