|
Net Income
|
| 0.87M | 1.11M | 0.30M | 2.52M | -0.64M | -0.31M | 0.15M | -0.67M | -1.24M | -0.77M | -0.02M | -0.39M | 1.07M | 0.65M | 0.47M | -1.53M | 0.65M | 1.18M | 0.53M |
|
Depreciation and Depletion
|
| | | | | 0.01M | 0.01M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation
|
| | | | | 0.03M | 0.03M | 0.01M | 0.01M | 0.02M | 0.02M | | 0.02M | 0.04M | | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.00M | 0.00M | | | 0.00M | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.02M | | | | 0.06M | 0.00M | 0.01M | 0.39M | | | | 0.00M | | | 0.10M | 0.00M | 0.01M | 0.05M | 0.11M |
|
Asset Writedowns and Impairment
|
| | | | | -0.02M | 0.19M | 0.44M | 0.05M | 0.64M | 0.41M | -0.08M | -0.30M | 0.64M | 0.01M | -0.07M | -0.02M | 0.50M | -0.08M | 0.08M |
|
Cash from Operations
|
| -1.16M | 0.94M | 1.79M | 6.19M | -7.92M | -4.75M | -1.85M | 2.92M | -3.29M | -0.14M | -0.52M | 1.88M | 0.49M | 0.46M | -2.18M | 1.55M | -0.02M | -0.90M | 0.50M |
|
Amortizatization of Intangibles
|
| | | | | 0.06M | 0.07M | 0.09M | 0.10M | 0.10M | 0.08M | 0.08M | 0.12M | 0.04M | 0.06M | 0.06M | 0.05M | 0.06M | 0.07M | 0.02M |
|
Depreciation & Amortization (CF)
|
| | | | | 0.01M | 0.01M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables
|
| 0.09M | -0.14M | -0.02M | -0.02M | -0.00M | 0.03M | 0.11M | 0.09M | -0.01M | -0.02M | 0.41M | 0.01M | -0.21M | 0.22M | -0.21M | 1.10M | -1.26M | 0.08M | 0.07M |
|
Change in Inventory
|
| 2.97M | -1.48M | -0.35M | 1.29M | 4.70M | 3.04M | 7.18M | -2.50M | -4.59M | 1.26M | 9.23M | -9.75M | -2.02M | 3.05M | 14.36M | -14.46M | 1.75M | 4.97M | 8.02M |
|
Change in Account Payables
|
| 1.69M | -1.88M | 1.33M | 5.20M | -1.93M | -2.25M | 5.65M | -0.03M | -1.88M | 0.33M | 6.99M | -8.28M | -0.39M | 2.27M | 9.77M | -11.28M | 2.68M | 1.72M | 6.83M |
|
Change in Accured Expenses
|
| -0.58M | 0.09M | -0.11M | 0.50M | -0.22M | 0.27M | -0.20M | 0.33M | -0.96M | 0.15M | -0.03M | 1.07M | -1.09M | 0.21M | -0.03M | 1.97M | -2.34M | 0.05M | 0.49M |
|
Change in Taxes
|
| | | | | | | | | | | | | 0.08M | -0.05M | | | | | |
|
Other Working Capital Changes
|
| 0.09M | 0.01M | 0.07M | 0.44M | 0.38M | -0.57M | 0.66M | -0.12M | -0.10M | -0.09M | 0.60M | -0.80M | -0.08M | -0.02M | 0.35M | -0.46M | 0.29M | -0.09M | 0.30M |
|
Capital Expenditures
|
| | | | | 0.13M | 0.04M | 0.10M | 0.07M | 0.00M | 0.00M | 0.01M | 799.00 | 0.02M | 0.02M | 438.00 | 965.00 | 720.00 | 81.00 | 0.05M |
|
Cash from Investing Activities
|
| | | | | -0.13M | -0.04M | -0.10M | -0.07M | -0.00M | -0.00M | -0.01M | -799.00 | -0.02M | -0.02M | -438.00 | -965.00 | -720.00 | -81.00 | -0.05M |
|
Other financing activities
|
| | | | | 0.03M | 0.03M | 0.01M | 0.01M | 0.02M | 0.02M | | 0.02M | 0.04M | | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M |
|
Cash from Financing Activities
|
| -0.04M | -2.13M | 0.09M | -0.04M | 5.13M | -0.58M | 1.33M | 0.03M | -0.16M | | | | | | | | -0.84M | | |
|
Exchange Rate Effect
|
| -641.00 | 0.01M | -0.00M | 0.00M | -0.01M | 0.00M | 0.02M | -0.03M | 0.00M | -0.02M | -0.03M | 0.04M | -0.04M | -0.01M | 0.03M | 0.05M | 0.00M | -0.03M | 0.02M |
|
Change in Cash
|
| -1.20M | -1.19M | 1.87M | 6.14M | -2.93M | -5.36M | -0.60M | 2.86M | -3.29M | -0.16M | -0.56M | 1.92M | 0.44M | 0.42M | -2.15M | 0.93M | -0.86M | -0.93M | 0.47M |
|
Beginning Cash Balance
|
4.97M | 1.20M | 1.19M | -1.87M | 4.45M | 10.59M | 7.66M | 2.31M | 1.70M | 4.56M | 1.27M | 1.12M | 0.56M | 2.48M | 2.92M | 3.35M | 1.19M | 2.12M | 1.26M | 0.33M |
|
Free Cash Flow
|
| -1.16M | 0.94M | 1.79M | 6.19M | -8.05M | -4.79M | -1.96M | 2.85M | -3.29M | -0.14M | -0.53M | 1.88M | 0.48M | 0.44M | -2.18M | 1.54M | -0.02M | -0.90M | 0.45M |
|
Net Cash Flow
|
| -1.20M | -1.20M | 1.88M | 6.15M | -2.92M | -5.36M | -0.63M | 2.89M | -3.45M | -0.14M | -0.53M | 1.88M | 0.48M | 0.44M | -2.18M | 1.54M | -0.86M | -0.90M | 0.45M |