|
Net Income
|
-0.67M | -0.11M | -0.03M | -0.03M | -1.41M | -0.08M | 0.36M | 0.16M | -0.93M | 0.05M | -0.02M | -0.14M | -0.95M | -0.51M | 0.20M | 0.11M | -1.94M | -0.04M | -0.14M | -0.06M | -2.03M | -0.05M | -0.10M |
|
Depreciation and Depletion
|
| | | | | 75.00 | 116.00 | 116.00 | 108.00 | 272.00 | 338.00 | 388.00 | 358.00 | 488.00 | 578.00 | 608.00 | 573.00 | 569.00 | 543.00 | 531.00 | 533.00 | | |
|
Gains from Investment Securities
|
| | | | | 0.02M | | | -0.02M | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | 241.00 | | | | | | | | | 0.00M | 9.00 | 0.00M | | | |
|
Non-cash Items
|
| -0.09M | -0.03M | -0.00M | | -0.08M | 0.23M | 0.25M | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.06M | 0.06M | 0.00M | -0.02M | -0.06M | -0.15M | 0.06M | 0.60M | -0.86M | 0.03M | -0.12M | 0.57M | 0.10M | -0.64M | -0.09M | 0.05M | 0.08M | -0.47M | 0.03M | -0.05M | 0.03M | 0.02M |
|
Amortization of Goodwill
|
| | | | | 0.01M | | | 1.01M | | | | 0.64M | | | | | | | | 1.74M | | |
|
Amortizatization of Intangibles
|
| | | | | 0.02M | -0.00M | 0.09M | -0.05M | 0.02M | 0.01M | 0.02M | 0.04M | 0.05M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF)
|
| | | | | 75.00 | 116.00 | 116.00 | 108.00 | 272.00 | 338.00 | 388.00 | 358.00 | 0.03M | 578.00 | 608.00 | 573.00 | 569.00 | 543.00 | 531.00 | 533.00 | 552.00 | 292.00 |
|
Change in Receivables
|
| 0.24M | 0.04M | 0.01M | -0.35M | 0.02M | -0.03M | | 0.06M | 0.00M | 835.00 | 183.00 | 600.00 | 0.00M | | | 0.00M | 0.00M | -0.00M | | -0.06M | | |
|
Change in Inventory
|
| -0.05M | 0.01M | -0.06M | 0.05M | 0.03M | 0.08M | -0.01M | 0.28M | -0.20M | -0.02M | -0.02M | -0.05M | -0.01M | 0.03M | -0.04M | -0.00M | 0.01M | -0.00M | -0.01M | 0.01M | -0.01M | -0.01M |
|
Change in Account Payables
|
| 0.12M | -0.01M | 0.02M | -0.08M | -0.03M | -0.00M | -0.03M | 0.05M | -0.11M | 0.21M | -0.04M | 0.04M | -0.11M | -0.00M | -0.08M | -0.01M | -0.01M | 0.03M | -0.25M | 0.45M | 0.01M | -0.02M |
|
Change in Accured Expenses
|
| -1.16M | -0.02M | -0.17M | -0.03M | 0.11M | -0.48M | -0.18M | 1.04M | -1.04M | -0.08M | -0.01M | 1.27M | 0.16M | -0.13M | 0.21M | 0.12M | 0.14M | -0.44M | 0.04M | 0.13M | 0.02M | -0.08M |
|
Other Working Capital Changes
|
| -1.34M | -0.08M | -0.12M | 1.47M | 0.01M | -486.00 | -0.11M | 0.05M | -0.05M | 0.13M | -0.01M | 0.20M | -0.08M | -0.09M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.18M | -0.02M | -0.02M |
|
Capital Expenditures
|
| | | | | 0.00M | 22.00 | 11.00 | 459.00 | 0.00M | -159.00 | 102.00 | 0.00M | 0.00M | -21.00 | 35.00 | 619.00 | 0.00M | -25.00 | | | | |
|
Change in Intangibles
|
| 0.02M | 0.03M | 0.02M | -0.06M | 0.02M | 0.03M | 0.05M | -0.08M | | | 0.05M | -0.01M | 0.02M | | | | 0.00M | -25.00 | 0.00M | | | |
|
Acquisitions
|
| | | | | | | | | | | | | 0.00M | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.02M | -0.03M | -0.02M | 0.06M | -0.02M | -0.03M | -0.05M | 0.10M | -0.00M | -1.40M | -0.05M | 0.01M | -0.02M | 0.02M | -35.00 | -619.00 | -0.00M | 25.00 | -0.00M | 999.00 | 403.00 | 146.00 |
|
Cash from Financing Activities
|
| | | -0.03M | 0.22M | 0.01M | 0.07M | | -0.00M | 0.13M | 1.45M | 0.08M | 0.05M | -0.01M | -0.02M | -0.02M | 0.00M | -0.01M | 0.40M | -0.02M | 0.05M | 0.00M | 0.03M |
|
Exchange Rate Effect
|
| -0.03M | -0.09M | 0.05M | 0.08M | 0.03M | -0.08M | -0.05M | 0.07M | -0.01M | -0.05M | 0.03M | -0.02M | -0.01M | 0.00M | 0.01M | -0.01M | 814.00 | 0.00M | 0.00M | -0.00M | 573.00 | 409.00 |
|
Change in Cash
|
| 0.01M | -0.02M | -0.00M | 0.34M | -0.04M | -0.20M | -0.05M | 0.77M | -0.75M | 0.04M | -0.06M | 0.60M | 0.05M | -0.64M | -0.05M | -0.02M | 0.07M | -0.07M | 0.00M | 0.01M | 0.04M | 0.01M |
|
Beginning Cash Balance
|
| | | | | | | | | 0.02M | -0.00M | -0.01M | -0.01M | 300.00 | 0.10M | -0.04M | -503.00 | 0.01M | | | | | |
|
Free Cash Flow
|
| 0.06M | 0.06M | 0.00M | -0.02M | -0.06M | -0.15M | 0.06M | 0.60M | -0.87M | 0.03M | -0.12M | 0.56M | 0.10M | -0.64M | -0.09M | 0.05M | 0.07M | -0.47M | 0.03M | -0.05M | 0.03M | 0.02M |
|
Net Cash Flow
|
| 0.04M | 0.04M | -0.05M | 0.26M | -0.07M | -0.12M | 0.00M | 0.70M | -0.74M | 0.08M | -0.09M | 0.62M | 0.06M | -0.65M | -0.12M | 0.05M | 0.07M | -0.07M | 418.00 | 0.01M | 0.04M | 0.04M |