|
Net Income
|
-0.09M | -0.11M | -0.10M | -0.30M | -0.16M | -0.12M | -0.09M | -0.11M | -0.11M | -0.11M | -0.08M | -0.40M | -1.87M | -1.54M | -0.49M | -3.53M | -0.63M | -2.23M | -0.67M | -0.69M | -0.81M | -0.57M | -0.64M | -0.65M | -0.68M |
|
Depreciation and Depletion
|
0.02M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.03M | | 0.03M | | | 214.00 | 750.00 | 799.00 | 984.00 | 698.00 | 976.00 | 975.00 | 0.03M | 0.01M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M |
|
Share-based Compensation
|
| | | | | | | | | | | 0.08M | 0.00M | 0.03M | | | 0.50M | 0.50M | 7.85M | 0.02M | 0.19M | 0.06M | -0.01M | 0.01M | 2.97M |
|
Cash from Operations
|
-0.05M | -0.00M | -0.34M | -0.05M | -0.00M | -0.04M | -0.07M | -0.08M | -0.03M | | | -0.29M | -0.10M | -0.28M | 0.41M | 0.02M | -0.51M | 0.51M | 0.49M | -0.41M | -4.20M | -0.03M | -0.17M | -0.18M | -0.08M |
|
Amortizatization of Intangibles
|
| | | | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M |
|
Depreciation & Amortization (CF)
|
0.02M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.03M | | 0.03M | | | 214.00 | 750.00 | 799.00 | 984.00 | 698.00 | 976.00 | 975.00 | 0.03M | 0.01M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | 0.00M | 0.05M | 0.04M | 0.03M | 0.03M | | |
|
Change in Inventory
|
| | | | | | | | | | | | | | | 0.10M | 0.05M | -0.06M | -0.82M | 0.06M | 3.35M | 0.14M | 0.21M | 0.26M | -0.29M |
|
Change in Account Payables
|
| | | | | | | | | | | 0.01M | 0.07M | -0.06M | 2.80M | 3.65M | 0.15M | 1.64M | -7.62M | 0.29M | 0.28M | 0.28M | 0.36M | 0.45M | -2.38M |
|
Change in Accured Expenses
|
0.02M | 0.00M | -0.27M | 0.01M | 0.00M | 0.05M | -0.02M | 0.01M | -0.00M | | | 0.03M | 1.69M | 0.37M | -1.97M | -0.03M | | 0.00M | -0.02M | 0.02M | 0.17M | 0.23M | -0.20M | 0.13M | -0.24M |
|
Other Working Capital Changes
|
-0.00M | 0.06M | -0.00M | -0.00M | 0.05M | -0.02M | 0.00M | -0.03M | 0.04M | | | 0.00M | -0.02M | 0.08M | -0.19M | -0.02M | -0.02M | -0.02M | 0.07M | -0.02M | 0.07M | -0.11M | -0.02M | -0.02M | 0.07M |
|
Capital Expenditures
|
| 0.00M | 525.00 | -0.00M | 0.01M | -86.00 | 645.00 | 445.00 | 0.00M | | | 0.02M | 0.01M | 0.03M | -0.00M | | | | | 0.10M | 0.94M | | -1.00 | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | 0.00M | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.00M | -525.00 | 0.00M | -0.01M | 86.00 | -645.00 | -445.00 | -0.00M | | | -0.02M | -0.01M | -0.03M | 0.03M | 0.00M | | | -0.86M | -0.10M | -0.94M | | 1.00 | | |
|
Other financing activities
|
| | | | | | | | | | | -0.01M | | 1.00M | -0.26M | | | | | | | | | | |
|
Cash from Financing Activities
|
0.03M | 0.01M | 0.34M | 0.05M | 0.01M | 0.03M | 0.09M | 0.06M | 0.05M | | | -0.16M | 0.09M | 0.34M | -0.47M | | | | | | | 0.13M | 0.26M | 0.05M | 0.06M |
|
Exchange Rate Effect
|
723.00 | -0.00M | -0.00M | 0.00M | -37.00 | -97.00 | 769.00 | 147.00 | -18.00 | -38.00 | -618.00 | | | | | | | | | | | | | | |
|
Change in Cash
|
-0.02M | 0.00M | -0.00M | 0.00M | 0.00M | -0.01M | 0.03M | -0.02M | 0.02M | | | -0.46M | -0.02M | 0.03M | -0.03M | 0.02M | -0.01M | 630.00 | 0.73M | -0.51M | -0.20M | 0.10M | 0.09M | -0.13M | -0.03M |
|
Beginning Cash Balance
|
| | -0.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.05M | -0.01M | -0.34M | -0.05M | -0.01M | -0.04M | -0.07M | -0.09M | -0.03M | | | -0.30M | -0.11M | -0.31M | 0.41M | 0.02M | -0.51M | 0.51M | 0.49M | -0.51M | -5.14M | -0.03M | -0.17M | -0.18M | -0.08M |
|
Net Cash Flow
|
-0.02M | 0.00M | -0.00M | 0.00M | 0.00M | -0.01M | 0.02M | -0.02M | 0.02M | | | -0.46M | -0.02M | 0.03M | -0.03M | 0.02M | -0.51M | 0.51M | -0.37M | -0.51M | -5.14M | 0.10M | 0.09M | -0.13M | -0.02M |