|
Net Income
|
-9.49M | -8.58M | -11.52M | -17.54M | -3.89M | -3.69M | -3.76M | -7.94M | -1.97M | -2.03M | -1.90M |
|
Gains from Investment Securities
|
3.04M | 7.80M | 3.12M | -2.91M | -4.44M | -8.40M | -0.72M | -5.40M | -8.31M | 1.90M | -1.13M |
|
Non-cash Items
|
4.15M | 9.54M | 5.45M | 18.88M | -13.41M | -11.81M | -4.00M | -5.42M | -7.72M | 2.41M | 0.23M |
|
Cash from Operations
|
-8.02M | -9.68M | -9.90M | 4.99M | -14.11M | -11.33M | -9.82M | -8.61M | -2.59M | -0.18M | -2.11M |
|
Amortization of Deferred Charges
|
| | | | | | | 0.03M | 0.70M | | |
|
Amortization
|
4.15M | | | 18.88M | -13.41M | | | -5.42M | -7.72M | | |
|
Depreciation & Amortization (CF)
|
0.26M | 0.20M | 0.22M | 0.71M | 0.90M | 0.48M | 0.84M | 1.85M | 0.17M | 0.18M | 0.12M |
|
Change in Receivables
|
| | | | -2.47M | -0.35M | -0.43M | 1.14M | 1.01M | 1.39M | 0.08M |
|
Change in Inventory
|
| | -1.35M | -0.60M | -0.94M | -0.74M | 0.09M | 0.40M | -0.17M | 0.47M | 0.67M |
|
Change in Account Payables
|
0.39M | -0.11M | 2.13M | 3.10M | -3.51M | -2.12M | -0.59M | 0.71M | | | |
|
Change in Accured Expenses
|
| | | | -3.51M | -2.12M | -0.59M | | -2.51M | 0.03M | -0.57M |
|
Other Working Capital Changes
|
-0.12M | 0.12M | -0.57M | 13.52M | -3.93M | -3.55M | -3.22M | -2.25M | 1.16M | -1.16M | 0.79M |
|
Capital Expenditures
|
-0.03M | -0.07M | -0.00M | -0.02M | -0.03M | -0.03M | | 0.01M | | | |
|
Change in Intangibles
|
-0.10M | -0.06M | -0.03M | -0.00M | | | | | | | |
|
Change in Acquisitions & Divestments
|
-5.50M | -0.51M | -7.88M | -33.71M | 16.72M | -37.28M | -5.79M | | -12.31M | -12.51M | -4.21M |
|
Cash from Investing Activities
|
6.64M | 11.10M | 4.10M | -20.39M | 16.69M | -8.64M | 10.18M | 11.16M | -8.18M | -3.70M | 3.67M |
|
Cash from Financing Activities
|
-0.05M | -0.13M | 3.50M | 11.74M | -0.89M | 23.88M | -1.22M | -1.11M | 9.45M | 1.60M | -0.92M |
|
Exchange Rate Effect
|
-0.10M | 0.44M | -0.76M | 0.19M | 0.05M | -0.27M | 0.08M | 0.16M | -0.08M | 0.43M | 0.07M |
|
Change in Cash
|
-1.42M | 1.28M | -2.31M | -3.66M | 1.68M | 3.90M | -0.87M | 1.44M | -1.32M | -2.28M | 0.65M |
|
Free Cash Flow
|
-7.98M | -9.62M | -9.90M | 5.01M | -14.08M | -11.30M | -9.82M | -8.62M | -2.59M | -0.18M | -2.11M |
|
Net Cash Flow
|
-1.42M | 1.28M | -2.31M | -3.66M | 1.68M | 3.90M | -0.87M | 1.44M | -1.32M | -2.28M | 0.65M |