|
Net Income
|
-3.10M | -1.95M | -2.14M | -2.67M | -2.93M | -0.87M | -2.41M | -4.75M | -2.05M | -3.30M | | |
|
Depreciation and Depletion
|
0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.03M | |
|
Gains from Investment Securities
|
| | | 0.03M | | | | 0.14M | | | 0.13M | |
|
Asset Writedowns and Impairment
|
| | 0.11M | -0.03M | | | 0.00M | 0.70M | | | | |
|
Non-cash Items
|
| | | 0.03M | | | | 0.05M | | | 0.06M | |
|
Cash from Operations
|
-1.64M | -2.21M | -1.93M | -2.73M | -3.08M | -1.91M | -3.20M | -3.51M | | | | |
|
Amortization of Deferred Charges
|
0.10M | 0.08M | 0.13M | 0.16M | 0.14M | 0.13M | 0.13M | 0.14M | | | | |
|
Amortization
|
-2.21M | -2.27M | -2.31M | 7.19M | -2.75M | 4.27M | -2.09M | 6.51M | | | | |
|
Depreciation & Amortization (CF)
|
0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | | |
|
Change in Receivables
|
-0.01M | -0.24M | 0.24M | -0.09M | -0.21M | -0.50M | -0.51M | 0.61M | | | | |
|
Change in Inventory
|
0.19M | 0.42M | -0.11M | -1.13M | | | -0.39M | 1.52M | | | | |
|
Change in Account Payables
|
0.39M | | | | -0.12M | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | 0.02M | |
|
Capital Expenditures
|
-0.01M | -0.02M | -0.02M | 0.09M | -0.01M | -0.02M | -0.01M | 0.08M | | | | |
|
Cash from Investing Activities
|
-0.07M | -0.05M | -0.09M | -0.04M | -0.09M | -0.12M | -0.20M | -1.00M | | | | |
|
Other financing activities
|
| | | | | | | | | | 100.24M | 105.47M |
|
Cash from Financing Activities
|
7.41M | -0.21M | -0.02M | 7.56M | -0.09M | 6.98M | 3.85M | 0.46M | | | | |
|
Exchange Rate Effect
|
-0.23M | 0.17M | 0.04M | 0.04M | -0.19M | -0.64M | -0.14M | 1.08M | | | | |
|
Change in Cash
|
5.70M | -2.47M | -2.03M | 4.79M | -3.26M | 4.95M | 0.46M | -4.05M | | | | |
|
Free Cash Flow
|
-1.63M | -2.19M | -1.91M | -2.81M | -3.06M | -1.89M | -3.19M | -3.59M | | | | |
|
Net Cash Flow
|
5.70M | -2.47M | -2.03M | 4.79M | -3.26M | 4.95M | 0.46M | -4.05M | | | | |