|
Net Income
|
-2.34M | -2.50M | -1.27M | -0.46M | 1.56M | -0.10M | 0.70M | -0.58M | 0.71M | 0.01M | 1.40M | 1.96M | 2.37M | -0.08M |
|
Share-based Compensation
|
0.38M | 2.52M | 0.21M | 0.33M | 0.57M | 0.37M | 0.48M | 0.82M | 0.49M | 0.41M | 0.29M | 0.54M | | 0.20M |
|
Deferred Taxes
|
| | 0.68M | | | | | | | 206.00 | | | | 177.00 |
|
Cash from Discontinued Operations
|
| | | | | 0.53M | -0.20M | -0.01M | 0.73M | -0.28M | -4.47M | -2.56M | | 1.71M |
|
Change in Working Capital
|
| 0.13M | | | -3.93M | 0.06M | -1.68M | -0.66M | 0.03M | -1.28M | -6.69M | -4.71M | 5.57M | -0.22M |
|
Change in Accured Expenses
|
| | | 4.34M | | | | | | | | | | |
|
Cash from Operations
|
| 7.32M | | 4.74M | 3.23M | 0.47M | 1.48M | 0.65M | -1.55M | 1.00M | 2.22M | 2.15M | -3.66M | 1.92M |
|
Amortizatization of Intangibles
|
0.10M | | | 0.20M | 0.52M | | | | | | | | | |
|
Amortization
|
2.70M | 2.99M | 2.58M | 4.19M | 2.29M | 3.63M | 3.02M | 4.04M | 2.27M | -1.28M | 3.28M | 3.31M | | 3.74M |
|
Capital Expenditures
|
| | | -6.04M | 6.05M | -0.10M | -0.30M | -0.14M | 0.41M | -0.01M | -0.88M | -1.52M | | -2.23M |
|
Divestments
|
| | | | | -0.25M | -0.15M | | | -0.01M | -0.88M | | | -17.72M |
|
Cash from Investing Activities
|
| | | | | | | | -0.13M | | | | -9.45M | |
|
Other financing activities
|
| | | | | | | | | | | | | -1.79M |
|
Cash from Financing Activities
|
| | | | | -0.53M | 0.61M | -0.21M | -0.50M | 7.68M | -2.48M | 5.33M | 5.37M | 32.29M |
|
Net Equity Issued and Repurchased
|
| | | 0.17M | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | -0.15M | 0.22M | -0.21M | 0.15M | -0.01M | -0.05M | -0.07M | | 0.04M |
|
Change in Cash
|
| 2.43M | | -0.21M | 1.04M | -0.25M | 0.27M | -0.37M | 0.10M | 7.39M | -7.84M | 1.07M | 4.95M | 16.27M |
|
Beginning Cash Balance
|
| | | | | | | 0.51M | | -0.53M | | | | |
|
Free Cash Flow
|
| 7.32M | | 10.78M | -2.82M | 0.56M | 1.78M | 0.79M | -1.97M | 1.01M | 3.10M | 3.68M | -3.66M | 4.15M |
|
Net Cash Flow
|
| 7.32M | | 4.74M | 3.23M | -0.06M | 2.09M | 0.43M | -2.18M | 8.69M | -0.26M | 7.49M | -7.74M | 34.21M |