|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent
|
|
$1.8m
|
$2.0m
|
$2.7m
|
$4.1m
|
($8.9m)
|
($8.9m)
|
$20.9m
|
$16.8m
|
$13.3m
|
$16.3m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Depreciation, Depletion and Amortization
|
|
$1.6m
|
$1.8m
|
$1.6m
|
$1.6m
|
$1.4m
|
$2.2m
|
$1.0m
|
$1.2m
|
$2.1m
|
$1.9m
|
|
Amortization of Intangible Assets
|
|
$81k
|
$66k
|
$125k
|
$327k
|
$321k
|
—
|
$46k
|
$182k
|
$136k
|
$0
|
|
Depreciation
|
|
$1.5m
|
$1.7m
|
$1.4m
|
$1.3m
|
$1.1m
|
$2.2m
|
$995k
|
$1.1m
|
$2.1m
|
—
|
|
Depreciation, Nonproduction
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$995k
|
$1.0m
|
$1.4m
|
$1.9m
|
|
Deferred Income Tax Expense (Benefit)
|
|
$457k
|
($2.1m)
|
$1.4m
|
$1.1m
|
($3.8m)
|
($3.7m)
|
$3.2m
|
$41k
|
$2.7m
|
$1.3m
|
|
Share-based Payment Arrangement, Noncash Expense
|
|
$901k
|
$770k
|
$544k
|
$806k
|
$1.1m
|
—
|
$1.6m
|
$2.1m
|
$2.9m
|
$3.7m
|
|
Share-based Payment Arrangement, Expense
|
|
$901k
|
$770k
|
$544k
|
$806k
|
$1.1m
|
—
|
$1.6m
|
$2.1m
|
$2.9m
|
$3.7m
|
|
Goodwill, Impairment Loss
|
|
$0
|
$3.5m
|
$0
|
$0
|
$0
|
—
|
$0
|
$0
|
$0
|
$0
|
|
Impairment of Intangible Assets (Excluding Goodwill)
|
|
$0
|
$0
|
—
|
$0
|
$0
|
—
|
$0
|
—
|
—
|
—
|
|
Impairment of Intangible Assets, Finite-lived
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$547k
|
$0
|
|
Operating Lease, Impairment Loss
|
|
—
|
—
|
—
|
—
|
$2.2m
|
—
|
$0
|
—
|
—
|
—
|
|
Gain (Loss) on Disposition of Assets
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
—
|
|
Gain (Loss) on Disposition of Business
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$219k
|
$395k
|
$0
|
—
|
|
Income Tax Expense (Benefit)
|
|
$1.5m
|
($2.3m)
|
$1.2m
|
$764k
|
($3.2m)
|
($3.7m)
|
$7.6m
|
$5.4m
|
$6.9m
|
$5.7m
|
|
Other Nonoperating Income (Expense)
|
|
($813k)
|
($525k)
|
($1.5m)
|
($1.7m)
|
($1.1m)
|
—
|
—
|
—
|
—
|
—
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Accounts Receivable
|
|
($5.4m)
|
$459k
|
$7.7m
|
$7.6m
|
($15.9m)
|
—
|
$1.5m
|
$20.6m
|
$7.3m
|
—
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
$11k
|
$65k
|
($36k)
|
$11k
|
($184k)
|
—
|
$52k
|
($98k)
|
$80k
|
($352k)
|
|
Goodwill
|
|
$12.3m
|
$11.7m
|
$17.5m
|
$16.4m
|
$16.4m
|
—
|
$22.1m
|
$22.1m
|
$22.1m
|
$22.1m
|
|
Nonoperating Income (Expense)
|
|
—
|
—
|
—
|
—
|
—
|
—
|
($318k)
|
($1.5m)
|
($2.1m)
|
($3.0m)
|
|
Operating Costs and Expenses
|
|
$42.9m
|
$48.1m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Operating Expenses
|
|
—
|
—
|
$43.9m
|
$42.0m
|
$49.8m
|
—
|
$54.1m
|
$53.0m
|
$57.5m
|
$62.9m
|
|
Proceeds from Stock Options Exercised
|
|
$15k
|
$65k
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Revenue from Contract with Customer, Including Assessed Tax
|
|
—
|
—
|
$200.4m
|
$191.1m
|
$150.4m
|
—
|
$284.7m
|
$263.2m
|
$278.4m
|
$319.4m
|
|
Operating Cash Flow
|
|
$11.6m
|
$5.1m
|
($64k)
|
($4.8m)
|
—
|
$25.2m
|
$28.3m
|
$12.5m
|
$6.2m
|
$19.0m
|
|
Cash Flow From Continuing Operating Activities
|
|
$11.6m
|
$5.1m
|
($64k)
|
($4.8m)
|
—
|
$25.2m
|
$28.3m
|
$12.5m
|
$6.2m
|
$19.0m
|
|
Net Cash Provided by (Used in) Operating Activities
|
|
$11.6m
|
$5.1m
|
($64k)
|
($4.8m)
|
$25.2m
|
$25.2m
|
$28.3m
|
$12.5m
|
$6.2m
|
$19.0m
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Acquire Property, Plant, and Equipment
|
|
$846k
|
$1.0m
|
$1.5m
|
$367k
|
$460k
|
$460k
|
$889k
|
$2.9m
|
$2.6m
|
$1.6m
|
|
Payments to Acquire Businesses, Net of Cash Acquired
|
|
—
|
$763k
|
$1.1m
|
—
|
—
|
—
|
$4.2m
|
$0
|
—
|
—
|
|
Net Cash Provided by (Used in) Investing Activities
|
|
($831k)
|
($1.8m)
|
($2.6m)
|
($363k)
|
($419k)
|
($419k)
|
($4.8m)
|
($2.5m)
|
($2.6m)
|
($1.6m)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments for Repurchase of Common Stock
|
|
$4.3m
|
$365k
|
—
|
—
|
—
|
—
|
$17.6m
|
$25.8m
|
$7.8m
|
$7.4m
|
|
Payments of Ordinary Dividends, Common Stock
|
|
—
|
$12.2m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Dividends Payable
|
|
—
|
$87k
|
—
|
$12k
|
—
|
—
|
$0
|
$0
|
$0
|
—
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
($11.6m)
|
($826k)
|
$346k
|
$6.6m
|
($25.6m)
|
($25.6m)
|
($23.1m)
|
($3.9m)
|
($4.8m)
|
($19.0m)
|
|
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect
|
|
—
|
—
|
—
|
($121k)
|
($1.1m)
|
($265k)
|
$104k
|
$5.9m
|
($1.6m)
|
($1.8m)
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Paid, Excluding Capitalized Interest, Operating Activities
|
|
—
|
$500k
|
$1.2m
|
$1.7m
|
$1.0m
|
—
|
$297k
|
$1.2m
|
$2.1m
|
$2.6m
|
|
Income Taxes Paid, Net
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$6.1m
|