|
Net Income
|
1.48M | 0.58M |
|
Share-based Compensation
|
| 0.47M |
|
Deferred Taxes
|
0.13M | -0.09M |
|
Non-cash Items
|
| 0.58M |
|
Cash from Operations
|
1.53M | 2.18M |
|
Amortizatization of Intangibles
|
| 0.49M |
|
Depreciation & Amortization (CF)
|
0.34M | 0.54M |
|
Change in Receivables
|
1.68M | -1.18M |
|
Change in Accured Expenses
|
2.15M | -0.85M |
|
Change in Taxes
|
0.33M | -0.25M |
|
Other Working Capital Changes
|
0.21M | 0.51M |
|
Capital Expenditures
|
1.14M | 0.90M |
|
Cash from Investing Activities
|
-1.94M | -0.84M |
|
Other financing activities
|
| 0.47M |
|
Cash from Financing Activities
|
1.34M | 4.09M |
|
Dividends Paid - Common
|
0.04M | |
|
Change in Cash
|
0.93M | 5.43M |
|
Beginning Cash Balance
|
1.49M | 2.42M |
|
Free Cash Flow
|
0.38M | 1.28M |
|
Net Cash Flow
|
0.93M | 5.43M |