|
Net Income
|
4.76M | | | -24.29M | 3.42M | | 4.24M | 5.15M | -1.74M | -0.22M | -0.32M | -0.28M | -0.18M | -0.12M | -0.21M | -0.12M | -0.10M | -0.07M | -0.15M | -0.24M | -0.09M |
|
Depreciation and Depletion
|
0.09M | | | | 0.27M | | 0.43M | 0.44M | 0.32M | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | 0.19M | 0.20M | 0.11M | | | -0.49M | | | | 0.04M | 0.10M | | | 0.15M | |
|
Cash from Discontinued Operations
|
0.20M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | -58.00 | | | | | | | | 0.01M | -0.01M | | | |
|
Asset Writedowns and Impairment
|
| | | | | | 0.07M | -0.07M | 8.02M | | | | | | | | | | | | |
|
Cash from Operations
|
0.20M | 2.27M | 0.88M | -4.54M | -4.32M | | 0.33M | | | -0.84M | -0.20M | -0.19M | -0.07M | -0.22M | -0.01M | -0.17M | -0.03M | -0.07M | -0.08M | -0.14M | -0.10M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | -0.02M | | |
|
Amortization
|
| | | | 20.25M | -39.07M | 4.24M | | 20.78M | | | | | | | 0.03M | | 0.02M | | | |
|
Depreciation & Amortization (CF)
|
0.09M | | | | 0.27M | | 0.43M | 0.44M | 0.32M | | | | | | | | | | | | |
|
Change in Receivables
|
-6.51M | | | | -3.68M | | 8.81M | | | -8.78M | -0.03M | 0.01M | 0.02M | -0.01M | -0.00M | 0.00M | -0.00M | -0.00M | -0.01M | 0.00M | 0.00M |
|
Change in Inventory
|
| | | | | | -0.07M | 0.01M | 0.22M | | | | | | | | | | | | |
|
Change in Account Payables
|
0.25M | 0.56M | | 0.34M | 0.11M | 0.05M | 2.35M | 0.68M | 0.05M | | -2.64M | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | 0.66M | | | -0.66M | 0.02M | 0.02M | 0.06M | 0.04M | 0.04M | -0.06M | -0.06M | 0.03M | -0.01M | -0.02M | 952.00 |
|
Change in Taxes
|
| | | | | | | 0.17M | 0.27M | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | 0.14M | | | -0.14M | | -0.04M | -0.01M | -0.02M | 0.10M | -0.10M | -0.00M | -0.00M | -0.00M | -0.01M | 0.01M |
|
Capital Expenditures
|
| | | | -0.46M | | 0.11M | 0.23M | 0.17M | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 240.00 | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -2.33M | 0.56M | -1.48M | -0.29M | 5.23M | -0.20M | -0.16M | | | 0.36M | | | | | | | | | | |
|
Other financing activities
|
| | | | | | 0.08M | | | | | | | | | 4.26M | | 4.33M | 4.45M | | |
|
Cash from Financing Activities
|
-0.03M | 0.29M | -0.56M | 10.72M | -0.03M | | -0.34M | | | 0.84M | 0.20M | 0.17M | 0.07M | 0.22M | 0.01M | 0.17M | 0.03M | 0.07M | 0.08M | 0.16M | |
|
Net Equity Issued and Repurchased
|
0.14M | 0.28M | 0.04M | 6.47M | -4.64M | -0.76M | 0.90M | -0.10M | -0.45M | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.01M | 0.05M | 84.00 | -0.19M | 0.02M | | 0.00M | 0.99M | 0.89M | | | | | | | | | | | | |
|
Change in Cash
|
0.17M | 0.28M | -0.89M | 6.47M | -4.64M | | -0.20M | | | 0.19M | 0.00M | -0.02M | -0.00M | -0.00M | 457.00 | -39.00 | 214.00 | 33.00 | -454.00 | 0.01M | -0.01M |
|
Beginning Cash Balance
|
| | | | | | 233.00 | -233.00 | 0.08M | | | | | | | | | | | | |
|
Free Cash Flow
|
0.20M | 2.27M | 0.88M | -4.54M | -3.86M | | 0.23M | -0.23M | -0.17M | -0.84M | -0.20M | -0.19M | -0.07M | -0.22M | -0.01M | -0.17M | -0.03M | -0.07M | -0.08M | -0.14M | -0.10M |
|
Net Cash Flow
|
0.17M | 0.23M | 0.87M | 4.70M | -4.64M | 5.23M | -0.20M | -0.16M | | -0.00M | 0.36M | -0.02M | -0.00M | -0.00M | 458.00 | -39.00 | 214.00 | 33.00 | -454.00 | 0.01M | -0.10M |