|
Net Income
|
-0.00M | -0.00M | -320.00 | -0.00M | -0.02M | -0.01M | -0.00M | -1.00 | -0.02M | 0.14M | | |
|
Depreciation and Depletion
|
267.00 | 267.00 | 267.00 | 267.00 | 267.00 | 0.05M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Cash from Discontinued Operations
|
| | | -0.02M | -0.01M | | | -0.02M | | | | |
|
Non-cash Items
|
| | | | -0.02M | | | | | | | |
|
Cash from Operations
|
-0.01M | -831.00 | 0.01M | -0.01M | -0.01M | 0.31M | -0.60M | 0.85M | -0.05M | -0.06M | 0.87M | 1.12M |
|
Depreciation & Amortization (CF)
|
267.00 | 267.00 | 267.00 | 267.00 | 267.00 | 0.05M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Change in Receivables
|
| | | | | | 1.15M | -0.14M | 0.38M | 0.54M | -0.10M | -2.18M |
|
Change in Inventory
|
-0.00M | 325.00 | 88.00 | | 514.00 | 0.19M | -0.38M | 0.17M | -0.15M | 0.07M | 0.10M | -0.23M |
|
Change in Account Payables
|
| 190.00 | -190.00 | | 0.01M | -0.05M | 0.75M | -0.32M | 0.96M | 0.18M | 0.72M | -1.92M |
|
Change in Accured Expenses
|
| | | | | | 0.07M | -0.13M | 0.70M | -0.06M | -0.25M | -0.20M |
|
Change in Taxes
|
-28.00 | | | | | 0.02M | 0.02M | -0.01M | 0.00M | 0.00M | 0.00M | -44.00 |
|
Other Working Capital Changes
|
570.00 | 380.00 | -380.00 | -950.00 | 570.00 | 0.31M | -0.42M | 0.68M | -0.82M | 0.27M | 0.33M | 0.74M |
|
Capital Expenditures
|
| | | | | | | | 0.01M | 0.01M | 0.05M | 0.02M |
|
Cash from Investing Activities
|
| | | | | | 0.33M | | -3.04M | -0.01M | -0.05M | -0.02M |
|
Other financing activities
|
| | | 0.01M | 0.01M | | | | | | | |
|
Cash from Financing Activities
|
| | 455.00 | 0.01M | 0.01M | 0.04M | 0.24M | -0.91M | 4.00M | -0.71M | -0.99M | -0.99M |
|
Exchange Rate Effect
|
| | | | | | 0.00M | 0.00M | 0.01M | -0.01M | 0.00M | 0.00M |
|
Change in Cash
|
-0.01M | -831.00 | -901.00 | 0.01M | 0.01M | 0.25M | -0.02M | -0.05M | 0.91M | -0.77M | -0.17M | 0.12M |
|
Beginning Cash Balance
|
| | | | | | | -0.23M | 0.64M | 1.41M | 0.72M | -1.97M |
|
Free Cash Flow
|
-0.01M | -831.00 | 0.01M | -0.01M | -0.01M | 0.31M | -0.60M | 0.85M | -0.07M | -0.07M | 0.82M | 1.10M |
|
Net Cash Flow
|
-0.01M | -831.00 | 0.01M | | 0.01M | 0.36M | -0.03M | -0.05M | 0.91M | -0.77M | -0.17M | 0.12M |