|
Net Income
|
-0.19M | 0.18M | 0.09M | 0.13M | -0.03M | 0.27M | 0.27M | -2.70M | -2.76M | -1.00M | -7.94M | -2.22M | -1.91M | -1.60M | -8.48M | -3.29M | -0.47M | -1.87M |
|
Depreciation and Depletion
|
-0.06M | -0.03M | -0.03M | 0.27M | 0.11M | 0.11M | -0.09M | | | | -0.24M | 0.06M | 0.04M | 0.04M | 0.09M | 0.05M | 0.05M | 0.05M |
|
Share-based Compensation
|
| | | | | | | -0.39M | 0.79M | 0.61M | 1.51M | 0.28M | 0.01M | | 0.91M | 0.10M | 0.37M | 0.02M |
|
Gains from Sales and Divestitures
|
0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.01M | 0.01M | 0.03M | 0.01M | 0.02M | | | | | | | | | | | |
|
Cash from Operations
|
-0.16M | 0.20M | -0.16M | 0.72M | 0.07M | 0.07M | | -1.14M | | -1.17M | -1.29M | -0.99M | -0.40M | -0.13M | -3.36M | -2.89M | 6.85M | -9.60M |
|
Amortizatization of Intangibles
|
| | | | | | | 0.41M | 1.23M | 1.32M | 1.53M | 1.32M | 0.79M | 0.53M | 2.07M | 0.25M | 0.13M | 0.07M |
|
Amortization
|
2.77M | | | 3.61M | 3.66M | 3.71M | 3.80M | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
-0.06M | -0.03M | -0.03M | 0.27M | 0.11M | 0.11M | -0.09M | | | | 0.02M | 0.06M | 0.04M | 0.04M | 0.09M | 0.05M | 0.05M | 0.05M |
|
Change in Receivables
|
0.05M | -0.13M | -0.07M | | 0.11M | -0.10M | | | | 0.15M | -0.31M | -0.01M | -0.05M | 222.00 | 0.03M | -0.03M | 0.02M | -0.01M |
|
Change in Inventory
|
106.00 | -0.00M | -0.00M | | -0.00M | -0.05M | 0.00M | | | | | | | | | | | |
|
Change in Account Payables
|
-0.05M | 0.00M | 0.02M | 0.23M | -0.01M | -0.04M | 0.27M | -0.05M | | 0.08M | 0.33M | 0.13M | 0.22M | 0.30M | -0.37M | 0.22M | 0.65M | -0.57M |
|
Change in Accured Expenses
|
| | | 0.18M | -0.09M | 0.04M | 0.03M | | | | | | | | | 789.00 | 0.01M | 0.01M |
|
Change in Taxes
|
-0.01M | 0.01M | 0.00M | | -0.01M | 0.01M | 0.01M | | | | | | | | | | | |
|
Other Working Capital Changes
|
-0.01M | 0.00M | 0.00M | | 0.01M | | | 0.09M | -0.03M | 0.17M | -0.22M | 0.28M | -0.20M | -0.03M | 1.54M | 2.20M | -0.05M | -0.05M |
|
Capital Expenditures
|
-0.17M | 0.00M | -0.33M | -0.51M | -0.05M | -0.04M | -0.03M | | | | | 0.14M | 0.01M | 0.03M | -0.05M | 0.28M | 2.35M | 0.67M |
|
Acquisitions
|
| | | | | | | | | 0.02M | | | | | | | | |
|
Cash from Investing Activities
|
-0.17M | -0.42M | -0.26M | -0.36M | | -0.04M | | -1.00M | | | -0.08M | -0.14M | -0.01M | -0.03M | 0.05M | -0.28M | -2.35M | -0.67M |
|
Other financing activities
|
0.17M | 0.17M | 0.17M | 0.17M | 0.17M | -0.01M | 0.17M | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.04M | 0.62M | 0.15M | -0.09M | | -0.32M | | 2.48M | | 2.11M | 0.35M | 1.06M | 0.20M | 0.08M | 4.60M | 3.70M | 5.00M | 1.00M |
|
Net Equity Issued and Repurchased
|
0.11M | 0.40M | -0.28M | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
452.00 | 188.00 | 0.00M | | 77.00 | -0.01M | 0.05M | -0.00M | | | 0.04M | -0.00M | -226.00 | 0.01M | 0.01M | -0.02M | 0.13M | -0.19M |
|
Change in Cash
|
-0.29M | 0.40M | -0.28M | 0.27M | 0.08M | -0.28M | | 0.34M | | 0.94M | -1.01M | -0.07M | -0.20M | -0.07M | 1.29M | 0.52M | 1.58M | -1.35M |
|
Free Cash Flow
|
0.01M | 0.20M | 0.17M | 1.23M | 0.12M | 0.11M | 0.03M | -1.14M | | -1.17M | -1.29M | -1.13M | -0.40M | -0.16M | -3.31M | -3.17M | 4.50M | -10.27M |
|
Net Cash Flow
|
-0.29M | 0.40M | -0.28M | 0.27M | 0.07M | -0.28M | | 0.34M | | 0.94M | -1.01M | -0.07M | -0.20M | -0.07M | 1.29M | 0.52M | 9.50M | -9.27M |