|
Net Income
|
-1.08M | -3.14M | -0.85M | -1.44M | | -1.34M | -2.08M | | -2.13M | -6.35M | -2.70M | -2.56M | -2.02M | -2.99M |
|
Depreciation and Depletion
|
| | | | | | | | | 0.01M | 0.02M | | | |
|
Gains from Investment Securities
|
| | -0.36M | | | | | | 0.03M | 0.00M | 0.00M | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.02M | | 0.00M | 0.07M | 0.00M | 263.00 |
|
Cash from Operations
|
-2.68M | | -1.68M | 0.08M | -1.43M | -0.29M | -1.72M | -1.89M | -2.38M | -2.52M | -0.58M | -1.31M | -2.87M | -2.45M |
|
Amortization of Goodwill
|
| | | | | | | | | 4.10M | 0.06M | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | 0.35M | 0.11M | 0.25M | 0.23M | 0.27M |
|
Change in Receivables
|
| | | -1.83M | | | | | | -0.01M | -0.00M | 0.27M | -0.30M | 0.10M |
|
Change in Inventory
|
| | | | | | | | | 0.04M | 0.27M | 0.05M | -0.02M | -0.13M |
|
Change in Account Payables
|
-1.44M | | -0.02M | -0.64M | -0.36M | 0.48M | 0.77M | -0.01M | -1.22M | 0.30M | 1.02M | 1.22M | -1.85M | 0.15M |
|
Change in Accured Expenses
|
| | | | | | 0.01M | -0.03M | 0.00M | 0.00M | -37.00 | 0.00M | 0.00M | -0.22M |
|
Other Working Capital Changes
|
0.02M | | 0.18M | -0.24M | -0.02M | 0.12M | 0.48M | 0.21M | -0.29M | 0.27M | -0.07M | -0.14M | -0.08M | 0.06M |
|
Capital Expenditures
|
| | | | | | | | | | | | | -0.00M |
|
Acquisitions
|
| | | | | | | | | 0.36M | 0.18M | | | |
|
Cash from Investing Activities
|
| | | | | | -0.70M | -0.47M | -0.21M | 0.17M | -0.18M | | | 0.00M |
|
Other financing activities
|
| | | | | | | | | -0.04M | 0.05M | | | |
|
Cash from Financing Activities
|
3.29M | | | | | | | | | 1.72M | 0.05M | | | 10.77M |
|
Exchange Rate Effect
|
-0.05M | | -0.01M | -0.05M | 0.01M | 0.03M | -0.09M | -0.13M | 0.09M | -0.00M | -0.02M | -0.04M | 0.07M | -0.05M |
|
Change in Cash
|
0.57M | | -1.69M | 0.03M | -1.42M | -0.43M | -2.52M | -2.50M | -2.83M | -0.63M | -0.74M | -1.35M | 0.93M | 8.28M |
|
Free Cash Flow
|
-2.68M | | -1.68M | 0.08M | -1.43M | -0.29M | -1.72M | -1.89M | -2.38M | -2.52M | -0.58M | -1.31M | -2.87M | -2.44M |
|
Net Cash Flow
|
0.62M | | -1.68M | 0.08M | -1.43M | -0.29M | -2.43M | -2.37M | -2.59M | -0.63M | -0.72M | -1.31M | -2.87M | 8.33M |