|
Net Income (Quarter)
|
-1.61M | 4.93M | -1.75M | 0.26M | -1.38M | 1.79M | -0.80M | 0.70M | -2.86M | 1.20M | 0.88M | 1.41M | 3.97M | 0.97M | 1.96M |
|
Share-based Compensation (Quarter)
|
| 2.52M | | 0.06M | 0.57M | 0.37M | 0.48M | 0.82M | 0.49M | | 0.29M | 0.54M | | 0.20M | 0.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | -0.10M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | 0.47M | 1.48M | 0.65M | 0.70M | | 2.22M | 2.15M | | 1.92M | 2.42M |
|
Change in Working Capital (Quarter)
|
| 0.13M | | -0.57M | -3.93M | 0.06M | -1.68M | -0.66M | 0.03M | | -6.69M | -4.71M | 5.57M | -0.22M | -9.68M |
|
Change in Account Payables (Quarter)
|
| | | 4.34M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 2.54M | | 0.55M | -0.70M | 0.53M | -0.20M | -0.01M | 0.73M | | -4.47M | -2.56M | 9.03M | 1.71M | -7.26M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.52M | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | 0.29M | 0.30M | 0.30M | 0.32M | | 0.33M | 0.39M | | 0.41M | 0.45M |
|
Capital Expenditures (Quarter)
|
| | | -6.04M | 6.05M | -0.10M | -0.30M | -0.14M | 0.41M | | -0.88M | -1.52M | | -2.23M | 0.28M |
|
Cash from Investing Activities (Quarter)
|
| -0.18M | | -6.04M | 5.65M | -0.25M | -0.15M | -0.14M | -0.13M | | -0.88M | -1.70M | -9.45M | -17.72M | -1.79M |
|
Other financing activities (Quarter)
|
| 2.29M | | 10.58M | -11.00M | -0.15M | 0.33M | -0.05M | -0.67M | | | | | 0.26M | 0.92M |
|
Cash from Financing Activities (Quarter)
|
| 0.07M | | 5.27M | -3.92M | -0.53M | 0.61M | -0.21M | -0.50M | | -2.48M | 5.33M | 5.37M | 32.29M | 7.24M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | 25.84M | |
|
Exchange Rate Effect (Quarter)
|
| -2.76M | | 0.35M | -0.69M | -0.15M | 0.22M | -0.21M | 0.15M | | -0.05M | -0.07M | | 0.04M | -0.49M |
|
Change in Cash (Quarter)
|
| 2.43M | | -0.21M | 1.04M | -0.25M | 0.27M | -0.37M | 0.10M | | -7.84M | 1.07M | 4.95M | 16.27M | -1.81M |
|
Beginning Cash Balance (Quarter)
|
| | | 0.03M | -0.03M | 1.03M | | | | | | | | 6.36M | |
|
Free Cash Flow (Quarter)
|
| 2.54M | | 6.59M | -6.75M | 0.62M | 0.10M | 0.13M | 0.32M | | -3.60M | -1.04M | 9.03M | 3.93M | -7.54M |
|
Net Cash Flow (Quarter)
|
| 2.43M | | -0.21M | 1.04M | -0.25M | 0.27M | -0.37M | 0.10M | | -7.84M | 1.07M | 4.95M | 16.27M | -1.81M |