|
Net Income
|
| | -11.35M | | | | | | | | | | | | -9.35M | -13.71M | -15.09M | -74.00M | -11.11M | -14.08M | -16.10M | -4.79M | -1.49M | -1.47M | -3.68M | -4.15M | -1.71M | -0.30M | -0.33M |
|
Depreciation and Depletion
|
| | | | | -0.41M | 3.34M | | -0.59M | -0.32M | | -0.13M | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | 0.33M | | -0.42M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | -2.61M | 25.00M | | 0.00M | -74.00 | -2.61M | | | | 1.12M | | | |
|
Asset Writedowns and Impairment
|
| | -0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 349.58 | | -16.88M | | 28.64M | -24.42M | | 24.41M | | | 42.80M | | | | 0.72M | | | | | | | | 3.77M | | | |
|
Cash from Operations
|
| | -9.60M | | | | | | | | | | | | -23.49M | -5.58M | -18.60M | -21.73M | -17.36M | -18.14M | -10.09M | -12.87M | -8.86M | -3.85M | -0.20M | -8.45M | -4.95M | -4.41M | -1.42M |
|
Depreciation & Amortization (CF)
|
| | | -18.14M | | -17.07M | 3.34M | | -15.42M | -0.32M | | -11.77M | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | 0.46M | | 1.61M | | | 3.69M | | | | | | | | | | | | | |
|
Change in Inventory
|
| | 26.81M | 21.88M | 16.58M | 14.32M | 11.89M | | 15.39M | 10.79M | 4.21M | | 2.86M | 8.14M | | 20.92M | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | 3.72M | | 1.50M | 3.68M | | 2.74M | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | 5.74M | | 5.86M | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | 0.51M | | | | | | | | | | | | 0.08M | 0.06M | 1.33M | 1.81M | 2.58M | 2.51M | 2.25M | 0.31M | 0.33M | 0.34M | 0.06M | 0.13M | 0.52M | 0.12M | 0.10M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | 327.00 | -7.00 | -6.00 | -5.00 | | | 842.00 | 0.00M | 0.01M | 0.03M | 0.00M | 0.04M | 0.02M | 0.06M | 0.09M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | 9.26M | 7.50M | -0.31M | 0.27M | 1.93M | -0.02M | -1.07M | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 0.06M | -205.00 | 133.00 | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | |
|
Cash from Investing Activities
|
| | -0.76M | | | | | | | | | | | | -3.97M | -13.14M | -13.59M | -26.19M | -5.49M | -4.49M | -2.93M | -3.47M | 0.31M | -0.66M | 5.21M | -0.79M | -0.50M | -0.10M | 0.02M |
|
Other financing activities
|
| | | | | | | | | | | | | | 13.23M | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | 9.29M | | | | | | | | | | | | -30.23M | -0.73M | 54.12M | -3.71M | -39.58M | -6.00M | -2.55M | 0.00M | | 0.46M | 0.78M | -0.01M | 1.17M | 1.77M | -0.20M |
|
Current Debt
|
| | | | | 1.55M | 1.75M | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | 1.55M | 1.75M | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | -0.03M | | | | | | | | | | | | 0.10M | -1.08M | -4.48M | 4.72M | 0.28M | -2.83M | -0.07M | 1.07M | -0.43M | -0.12M | 0.62M | -0.62M | 0.07M | 0.09M | 0.05M |
|
Change in Cash
|
| | -1.07M | | | | | | | | | | | | -57.60M | -20.53M | 17.46M | -46.90M | -62.16M | -31.46M | -15.64M | -15.27M | -8.99M | -4.16M | 6.41M | -9.87M | -4.22M | -2.65M | -1.55M |
|
Beginning Cash Balance
|
0.91M | 2.90M | 2.95M | 7.55M | 7.41M | 1.33M | 1.30M | 3.22M | 2.48M | 11.55M | 4.55M | 64.09M | 1.97M | 261.07M | 57.60M | 204.07M | -17.46M | 200.87M | 154.00M | 91.85M | 60.28M | 44.06M | 29.14M | 20.17M | 15.95M | 22.42M | 12.76M | 8.64M | 5.99M |
|
Free Cash Flow
|
| | -10.11M | | | | | | | | | | | | -23.57M | -5.65M | -19.93M | -23.53M | -19.94M | -20.64M | -12.34M | -13.17M | -9.19M | -4.18M | -0.26M | -8.58M | -5.47M | -4.53M | -1.52M |
|
Net Cash Flow
|
| | -1.07M | | | | | | | | | | | | -57.69M | -19.45M | 21.93M | -51.62M | -62.44M | -28.63M | -15.57M | -16.34M | -8.56M | -4.04M | 5.79M | -9.25M | -4.29M | -2.74M | -1.60M |