|
Net Income
|
4.16M | 1.99M |
|
Depreciation and Depletion
|
0.08M | 0.03M |
|
Gains from Investment Securities
|
0.08M | 1.32M |
|
Asset Writedowns and Impairment
|
0.09M | 0.44M |
|
Cash from Operations
|
-0.36M | -0.50M |
|
Depreciation & Amortization (CF)
|
0.70M | 0.55M |
|
Change in Receivables
|
0.69M | 1.10M |
|
Change in Inventory
|
-0.24M | 0.31M |
|
Change in Account Payables
|
0.18M | 0.02M |
|
Change in Accured Expenses
|
0.93M | 1.48M |
|
Other Working Capital Changes
|
-0.42M | -0.16M |
|
Capital Expenditures
|
0.02M | 0.02M |
|
Change in Intangibles
|
| 0.00M |
|
Cash from Investing Activities
|
-0.02M | -0.02M |
|
Cash from Financing Activities
|
0.21M | 2.49M |
|
Exchange Rate Effect
|
0.21M | -0.15M |
|
Change in Cash
|
0.04M | 1.81M |
|
Free Cash Flow
|
-0.38M | -0.52M |
|
Net Cash Flow
|
-0.18M | 1.96M |