|
Net Income
|
0.05M | 0.00M | -0.61M |
|
Depreciation and Depletion
|
0.11M | 0.12M | 0.13M |
|
Deferred Taxes
|
0.00M | 0.00M | -0.03M |
|
Gains from Investment Securities
|
0.26M | 0.02M | 0.14M |
|
Asset Writedowns and Impairment
|
0.01M | 0.30M | 0.12M |
|
Cash from Restructuring
|
| | 0.54M |
|
Cash from Operations
|
-0.31M | 2.69M | -0.09M |
|
Amortizatization of Intangibles
|
| | 0.54M |
|
Depreciation & Amortization (CF)
|
0.11M | 0.12M | 0.13M |
|
Change in Receivables
|
-0.92M | 0.09M | -0.52M |
|
Change in Account Payables
|
0.58M | 0.30M | -0.91M |
|
Change in Accured Expenses
|
-1.10M | 0.07M | 0.46M |
|
Change in Taxes
|
-0.24M | 0.08M | -0.08M |
|
Other Working Capital Changes
|
-0.27M | 0.78M | -0.51M |
|
Capital Expenditures
|
0.07M | 0.00M | 0.06M |
|
Cash from Investing Activities
|
-0.07M | -0.18M | 0.10M |
|
Other financing activities
|
0.38M | 0.23M | 0.32M |
|
Cash from Financing Activities
|
-0.82M | -0.66M | -1.14M |
|
Net Debt Issuances and Repayments
|
| 3.34M | 2.24M |
|
Change in Cash
|
-1.21M | 1.84M | -1.12M |
|
Free Cash Flow
|
-0.39M | 2.69M | -0.15M |
|
Net Cash Flow
|
-1.21M | 1.84M | -1.12M |