|
Net Income
|
0.22M | -1.86M | | -2.41M | -4.78M | | | | |
|
Depreciation and Depletion
|
0.01M | | | 0.00M | -0.00M | | | | |
|
Deferred Taxes
|
-0.01M | | | | | | | | |
|
Gains from Investment Securities
|
0.03M | | | 0.01M | | | | | |
|
Cash from Operations
|
-0.25M | | | -0.47M | -1.71M | | | | |
|
Amortizatization of Intangibles
|
0.03M | | | 0.04M | 0.02M | | | | |
|
Depreciation & Amortization (CF)
|
0.01M | | | 0.00M | -0.00M | | | | |
|
Change in Receivables
|
0.26M | | | -0.24M | | | | | |
|
Change in Account Payables
|
-0.00M | | | 0.19M | | | | | |
|
Change in Accured Expenses
|
0.01M | | 1.59M | 0.87M | 1.65M | 1.89M | 1.96M | 1.60M | 1.84M |
|
Change in Taxes
|
93.00 | | | 0.03M | | | | | |
|
Other Working Capital Changes
|
-0.02M | | | -0.05M | | | | | |
|
Cash from Investing Activities
|
-0.03M | | | | | | | | |
|
Cash from Financing Activities
|
0.33M | | | 0.53M | 1.19M | | | | |
|
Exchange Rate Effect
|
-0.00M | 0.01M | | -0.00M | 0.00M | | | | |
|
Change in Cash
|
0.05M | | | 0.05M | -0.52M | | | | |
|
Free Cash Flow
|
-0.25M | | | -0.47M | -1.71M | | | | |
|
Net Cash Flow
|
0.05M | | | 0.06M | -0.52M | | | | |