|
Net Income
|
-33.09M | | | | |
|
Depreciation and Depletion
|
0.01M | 0.07M | 0.09M | 0.07M | 0.08M |
|
Deferred Taxes
|
5.80M | -0.13M | | -6.18M | -6.48M |
|
Cash from Operations
|
-11.95M | -19.26M | | -6.88M | 2.54M |
|
Depreciation & Amortization (CF)
|
0.01M | 0.07M | 0.09M | 0.07M | 0.08M |
|
Change in Receivables
|
-1.49M | 2.89M | | -1.68M | 0.79M |
|
Change in Account Payables
|
0.02M | -8.35M | | 0.07M | 0.21M |
|
Capital Expenditures
|
0.00M | 0.03M | | | |
|
Divestments
|
| | | | 3.08M |
|
Cash from Investing Activities
|
-69.17M | 10.58M | | -33.49M | -44.07M |
|
Cash from Financing Activities
|
90.95M | 5.83M | | 35.96M | 42.35M |
|
Dividends Paid - Common
|
| 4.03M | | 2.60M | |
|
Exchange Rate Effect
|
0.04M | 0.00M | | | |
|
Change in Cash
|
9.87M | -2.86M | | -4.40M | 0.82M |
|
Beginning Cash Balance
|
0.04M | 9.90M | 5.85M | 5.85M | 1.44M |
|
Free Cash Flow
|
-11.95M | -19.29M | | -6.88M | 2.54M |
|
Net Cash Flow
|
9.83M | -2.86M | | -4.40M | 0.82M |