|
Net Income
|
| | | | | | -0.05M | 0.20M | | 0.52M | 6.36M | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | 0.01 | -0.01 | | 0.01 | 3.53M | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 0.02M | | | |
|
Cash from Operations
|
| | | | | | -0.60M | -0.71M | | -2.28M | 0.78M | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.01M | 0.01M | | 0.00M | 0.03M | | | | | | | |
|
Change in Receivables
|
| | | | | | | 1.54M | | 1.54M | 4.15M | | | | 12.28M | | 21.55M | |
|
Change in Inventory
|
| | | | | | | | | 4.07M | 26.51M | 15.30M | 3.92M | -17.30M | | | | |
|
Change in Account Payables
|
| | | | 0.07M | | | | | 17.56M | | | | | | | | |
|
Change in Accured Expenses
|
| | | | 1.87M | | -0.06M | 1.82M | -1.82M | 2.16M | 3.60M | -3.60M | 2.87M | -1.92M | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | -14.10M | | | | |
|
Other Working Capital Changes
|
| | | | | | -0.07M | 5.42M | | 5.85M | 2.93M | -3.31M | 2.94M | -3.02M | | | | |
|
Capital Expenditures
|
| | | | | | -26.00 | 0.00M | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | -26.00 | -374.00 | | | | | | | | | | |
|
Other financing activities
|
| | | | | | -0.05M | 0.03M | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | 0.06M | 0.21M | | 3.25M | 16.16M | | | | | | | |
|
Non-Current Debt
|
| | | | | | | 200.00M | 200.00M | 200.00M | | 200.00M | | 200.00M | 200.00M | 400.00M | 4.00M | 4.00M |
|
Current Debt
|
| | | | | | | 0.12M | | | 0.04M | 0.18M | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | 200.12M | 200.00M | 200.00M | 0.04M | 200.18M | | 200.00M | 200.00M | 400.00M | 4.00M | 4.00M |
|
Exchange Rate Effect
|
| | | | | | -0.13M | -0.06M | | 0.01M | 0.26M | | | | | | | |
|
Change in Cash
|
| | | | | | -0.39M | -0.54M | | 0.94M | 17.02M | | | | 1.55M | | 1.17M | |
|
Beginning Cash Balance
|
4.22M | 7.70M | 3.73M | 7.87M | 1.46M | 1.60M | 1.60M | 0.54M | 0.46M | 0.46M | -17.02M | 9.65M | 4.07M | 3.74M | 0.00M | 1.60M | -1.17M | 1.17M |
|
Free Cash Flow
|
| | | | | | -0.60M | -0.71M | | -2.28M | 0.78M | | | | | | | |
|
Net Cash Flow
|
| | | | | | -0.54M | -0.50M | | 0.97M | 16.94M | | | | | | | |