|
Net Income
|
0.00M | -0.16M | -0.11M | -0.12M | -0.15M | -0.12M | -0.15M | -0.06M | -0.11M | -0.08M | -0.54M | -1.11M |
|
Depreciation and Depletion
|
-75.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | |
|
Share-based Compensation
|
| 0.07M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | -0.01M | 0.05M | 0.06M | 0.05M | 0.66M |
|
Deferred Taxes
|
0.03M | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.03M | | | | 7.95M | 7.95M | 7.95M | 6.15M | 6.15M | 6.15M | 6.15M | 6.15M |
|
Asset Writedowns and Impairment
|
-0.07M | | | | | | | | | | | |
|
Cash from Operations
|
-32.00 | -0.04M | -0.06M | | -0.02M | -0.07M | -0.14M | -632.00 | 0.01M | 0.02M | -229.00 | -0.09M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 0.10M |
|
Amortization
|
1.30M | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
75.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Change in Account Payables
|
| 0.02M | 299.00 | 0.03M | 0.02M | -0.08M | -0.00M | 0.02M | 0.14M | 0.04M | 0.24M | 0.23M |
|
Change in Accured Expenses
|
0.01M | | | | | 758.00 | 0.01M | -0.01M | 0.00M | 0.01M | 0.00M | 0.00M |
|
Change in Taxes
|
-0.07M | | | | | | | | | | | |
|
Capital Expenditures
|
-0.38M | 0.77M | -0.77M | | 0.00M | | | | | | | |
|
Sales of Property, Plant and Equipment
|
0.00M | | | | | | | | | | | |
|
Acquisitions
|
| 0.05M | | | | | | | | 0.01M | 133.00 | |
|
Cash from Investing Activities
|
-1.70M | -0.05M | | | -0.00M | | -0.03M | | | -0.01M | -133.00 | 879.00 |
|
Other financing activities
|
9.84M | 0.07M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | -0.01M | 0.05M | 0.04M | 0.05M | 0.66M |
|
Long-Term Debt Issuances
|
| | | | | 0.32M | 0.05M | | | | | 0.08M |
|
Long-Term Debt Repayments
|
0.59M | 777.00 | 0.00M | | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M |
|
Short-Term Debt issuances
|
| | | | | 0.13M | | | | | | |
|
Shares Issued
|
900.00 | | -900.00 | | 0.12M | | | | | | | |
|
Cash from Financing Activities
|
3.69M | -777.00 | 0.02M | | 0.04M | 0.18M | 0.05M | -0.00M | -0.01M | -0.00M | -0.01M | 0.08M |
|
Exchange Rate Effect
|
-0.03M | | | | | | | | | | | |
|
Change in Cash
|
-32.00 | -0.09M | -0.03M | | 0.02M | 0.11M | -0.12M | -0.00M | 0.01M | 0.01M | -0.01M | -0.02M |
|
Free Cash Flow
|
0.38M | -0.82M | 0.72M | | -0.02M | -0.07M | -0.14M | -632.00 | 0.01M | 0.02M | -229.00 | -0.09M |
|
Net Cash Flow
|
1.99M | -0.09M | -0.03M | | 0.02M | 0.11M | -0.12M | -0.00M | 0.01M | 0.01M | -0.01M | -0.02M |