|
Net Income
|
0.08M | 1.22M | 0.07M | -0.11M | 0.16M | 0.12M | -1.88M | -0.14M | -0.06M | -1.12M | -0.63M | -0.75M | -0.50M | -1.31M |
|
Depreciation and Depletion
|
| | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation
|
| | | | | | | | | | 0.02M | 0.02M | 0.01M | 0.08M |
|
Deferred Taxes
|
| 0.33M | -0.02M | -0.06M | 0.07M | 0.04M | -0.01M | -0.25M | -0.25M | -0.56M | 0.84M | | | |
|
Cash from Discontinued Operations
|
| | | | | | | 3.17M | -0.20M | 0.56M | 0.18M | 2.54M | 1.00 | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 1.10M | | | | 0.73M |
|
Cash from Operations
|
| 4.17M | -0.31M | 4.11M | 0.04M | -1.27M | 2.74M | 1.70M | -3.83M | -0.78M | -0.58M | 1.80M | -0.47M | -3.14M |
|
Amortizatization of Intangibles
|
| 0.04M | 0.04M | 0.05M | | | 0.02M | 0.04M | 0.01M | 0.01M | 0.10M | 0.08M | 0.08M | 0.15M |
|
Depreciation & Amortization (CF)
|
| | | | | | | 0.00M | 0.02M | 0.02M | 0.01M | 0.01M | 0.04M | 0.04M |
|
Change in Receivables
|
| -1.49M | 0.51M | -4.32M | -0.62M | 3.46M | 1.47M | 0.67M | 0.03M | -0.55M | 0.15M | 0.23M | 0.24M | 0.13M |
|
Change in Inventory
|
| -2.52M | 1.01M | 1.68M | -0.68M | -1.63M | -3.82M | -1.31M | -0.20M | | | | | |
|
Change in Accured Expenses
|
| -0.09M | 0.09M | 0.02M | -0.12M | 0.27M | -0.12M | 0.04M | -0.07M | -0.05M | 0.06M | 0.01M | 0.03M | 0.16M |
|
Other Working Capital Changes
|
| -0.26M | | 1.55M | -1.72M | 0.03M | -0.02M | 0.04M | -0.08M | -0.28M | -0.05M | -0.09M | -0.13M | 0.06M |
|
Acquisitions
|
| | | | | | | 0.22M | | | 0.13M | | | |
|
Cash from Investing Activities
|
| | | | | | | -0.05M | -0.86M | -2.06M | -3.16M | -3.03M | 0.37M | 0.45M |
|
Other financing activities
|
| | | | | | | -1.00M | -0.10M | 8.00 | | | | 0.08M |
|
Cash from Financing Activities
|
| -3.72M | -0.29M | -4.10M | 0.49M | 1.39M | 7.28M | -1.18M | 8.23M | 1.86M | -0.12M | -0.07M | -0.07M | 0.12M |
|
Change in Cash
|
| 0.45M | -0.60M | 0.00M | 0.53M | 0.11M | -0.27M | 0.47M | 5.39M | -1.01M | -3.64M | -1.33M | -0.14M | -0.03M |
|
Beginning Cash Balance
|
| 1.11M | 0.31M | | | 0.03M | 0.01M | 0.01M | | | | | | |
|
Free Cash Flow
|
| 4.17M | -0.31M | 4.11M | 0.04M | -1.27M | 2.74M | 1.70M | -3.83M | -0.78M | -0.58M | 1.80M | -0.47M | -3.14M |
|
Net Cash Flow
|
| 0.45M | -0.60M | 0.00M | 0.53M | 0.11M | 10.02M | 0.47M | 3.53M | -0.98M | -3.86M | -1.29M | -0.17M | -2.57M |