|
Net Income
|
-0.34M | 0.98M | 0.60M | 0.69M | 0.23M | 2.98M | 2.19M | -2.33M | 1.10M | 1.89M | 2.37M | -2.22M | 0.78M | 0.59M | 2.18M | -1.69M | 0.75M | 0.66M | 1.11M | -0.78M | 1.26M | 0.33M | 2.11M | -1.57M | 1.10M | 0.79M | 2.85M | -2.03M | 0.77M | 0.94M | 2.64M | -1.37M | 0.64M | 0.22M | 1.93M | -0.72M | 0.01M | -0.14M | 2.44M | 0.51M | 0.77M | -0.05M | 2.41M | 0.61M | -0.39M | 0.27M | 1.49M | -0.35M | -0.07M | -0.97M | 1.46M | 0.01M | 1.29M | -0.53M | 0.15M | -0.21M | -0.66M | -0.57M | -0.65M | -1.53M | -3.94M |
|
Deferred Taxes
|
-594.00 | 0.01M | -0.00M | 0.04M | 752.00 | 805.00 | 495.00 | 0.05M | 0.01M | 0.14M | 594.00 | -51.00 | -0.00M | -0.00M | 0.00M | 0.02M | 0.00M | -0.01M | -0.00M | -0.02M | 0.01M | -0.01M | -0.03M | 0.03M | -0.00M | 0.01M | -0.00M | -0.02M | -0.02M | 0.05M | 0.02M | 0.03M | 0.00M | -0.01M | 0.01M | -0.02M | -0.01M | 0.04M | 0.01M | -0.00M | -0.04M | -0.04M | 0.03M | 0.08M | 0.01M | | 0.00M | -0.15M | -0.02M | -0.35M | 0.01M | 0.07M | 0.09M | 0.00M | -0.17M | 0.06M | -0.21M | -0.19M | -0.17M | 0.90M | 3.00 |
|
Gains from Investment Securities
|
| -0.00M | -0.01M | 0.01M | 0.06M | | | | 0.48M | 0.35M | | | 0.00M | | | -563.00 | | | | | | 0.01M | | | | -393.00 | | -1.00 | -0.03M | 530.00 | | | | 0.11M | | | | 400.00 | 0.00M | 0.00M | | | | -0.07M | | | | | | | | 0.07M | 0.09M | -568.00 | 0.00M | 250.00 | 800.00 | | | | |
|
Cash from Operations
|
1.43M | -2.93M | 1.84M | 1.30M | -0.92M | 1.19M | 0.72M | 2.95M | 0.06M | -3.30M | 3.39M | 0.93M | -0.16M | -1.69M | 1.68M | 0.56M | -1.05M | -2.83M | 3.87M | 2.84M | -0.05M | 1.30M | 1.44M | 0.46M | 0.61M | -2.77M | 2.89M | 1.67M | -0.29M | -2.77M | 3.49M | 1.13M | 0.22M | -1.98M | 1.44M | 6.62M | -0.65M | -1.10M | -1.24M | 0.78M | 2.22M | -2.61M | -1.22M | -2.82M | -1.36M | -4.52M | 1.83M | 0.60M | 0.69M | -2.11M | 2.96M | 4.05M | 4.63M | -2.41M | 0.01M | 3.79M | -1.78M | -2.58M | -1.62M | -0.64M | -1.32M |
|
Depreciation & Amortization (CF)
|
| 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.08M | 0.05M | 0.07M | 0.07M | 0.08M | 0.05M | 0.07M | 0.12M | 0.07M | 0.01M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.06M | 0.05M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.11M | 0.09M | 0.10M | 0.10M | 0.10M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Change in Receivables
|
2.11M | -4.18M | 1.39M | 0.65M | 1.04M | -1.10M | -1.22M | 2.08M | 0.43M | -4.63M | 2.47M | 1.48M | 1.11M | -2.02M | -0.67M | 2.48M | -0.28M | -2.31M | 0.11M | 1.24M | -0.63M | 0.54M | -0.60M | 1.04M | -0.04M | -1.16M | -0.98M | 1.97M | 0.20M | -2.70M | -1.03M | 2.94M | 0.42M | 0.54M | -3.93M | 4.29M | 0.67M | -0.54M | -4.18M | 7.48M | -2.03M | 0.84M | 5.96M | -3.96M | -1.28M | 3.33M | -0.87M | -1.08M | -1.95M | -0.98M | 3.27M | -1.90M | -2.27M | 1.31M | 2.73M | -3.74M | 0.51M | 1.45M | 1.15M | -2.93M | -0.55M |
|
Change in Inventory
|
-0.49M | 0.13M | | | -2.68M | 2.01M | 1.48M | -2.09M | 1.32M | 0.07M | 1.02M | -3.85M | 0.15M | 0.85M | 0.28M | -1.91M | -1.59M | -0.36M | 2.49M | 0.27M | 0.19M | 0.65M | 0.21M | -0.77M | 0.38M | -1.20M | 0.83M | -0.75M | -0.31M | -0.17M | 1.58M | -2.09M | -1.12M | -0.78M | 3.08M | 2.25M | -0.90M | 0.03M | 0.46M | 3.23M | 0.22M | 0.61M | -2.27M | 6.62M | 2.83M | 1.41M | 1.27M | 0.73M | 1.37M | 1.08M | -2.55M | -2.19M | -0.83M | 0.06M | -4.11M | -0.31M | 0.33M | 1.39M | 0.38M | 0.63M | -2.36M |
|
Change in Accured Expenses
|
1.10M | 0.91M | -0.10M | -1.82M | 0.51M | -1.53M | -0.02M | 2.33M | -0.97M | 0.68M | -0.84M | 1.24M | -1.75M | 0.84M | 0.13M | -0.78M | 0.01M | -0.37M | 0.63M | 0.42M | 0.09M | -0.37M | 0.97M | -0.38M | -0.56M | -0.40M | 1.25M | -0.16M | -0.14M | -0.26M | 1.01M | -0.88M | 0.54M | -1.39M | 0.78M | -0.37M | -0.30M | -0.05M | 1.80M | -0.06M | -0.45M | 0.03M | 1.16M | -0.70M | 0.53M | 0.06M | 0.10M | -0.42M | -0.42M | -0.60M | 2.56M | -0.67M | -0.10M | -0.27M | -0.89M | -0.40M | -0.09M | 1.39M | -0.17M | -1.18M | -0.42M |
|
Change in Taxes
|
-0.42M | -0.14M | -0.08M | -0.03M | 0.08M | 0.60M | -0.02M | | 0.29M | -0.33M | 0.13M | -0.14M | 0.23M | -0.45M | 0.17M | -0.23M | 0.21M | 0.13M | 0.02M | 0.17M | 0.03M | -0.16M | 0.16M | -596.00 | 0.31M | -0.31M | 0.47M | -0.32M | | | 0.36M | 103.00 | 0.11M | -0.31M | 0.13M | -0.04M | 0.02M | -0.17M | 0.25M | -0.33M | 0.18M | 0.13M | -0.12M | 0.06M | 0.10M | -0.10M | -0.25M | 0.21M | -412.00 | -413.00 | 0.15M | 0.06M | 0.20M | -0.18M | 0.07M | -0.24M | 0.03M | -0.01M | 0.03M | -0.18M | 0.02M |
|
Other Working Capital Changes
|
-0.09M | -0.02M | 0.02M | -0.70M | -483.00 | -0.35M | -0.51M | 1.32M | -1.58M | 0.54M | -0.46M | 1.30M | -0.30M | -1.21M | 0.76M | 0.56M | 0.19M | -0.26M | 0.10M | 0.00M | -0.33M | 0.54M | -0.27M | -0.05M | -0.03M | 0.05M | 0.03M | 0.18M | -0.44M | 0.16M | 0.11M | 0.43M | -0.16M | -0.06M | 0.24M | -0.07M | -0.18M | -0.30M | -0.47M | 1.59M | -0.20M | 0.66M | 1.08M | -0.28M | -0.04M | 0.29M | -0.30M | -1.15M | -0.49M | 0.17M | 0.08M | -0.24M | -0.02M | 0.18M | 0.61M | -0.51M | 0.09M | 0.51M | -0.78M | 0.29M | 0.11M |
|
Capital Expenditures
|
-0.03M | -0.00M | -0.03M | -0.06M | -0.01M | -0.02M | -0.01M | -0.28M | -0.11M | -0.02M | -0.05M | -0.30M | -0.06M | -0.02M | -0.02M | -0.02M | -0.00M | -0.01M | -0.07M | -0.21M | -0.01M | -0.04M | -0.03M | -0.85M | -0.23M | -0.11M | -0.03M | -0.11M | -0.06M | -0.00M | -0.03M | -0.01M | | | 0.01M | 0.02M | 0.03M | 0.12M | 0.06M | 0.24M | 0.18M | 0.34M | 0.50M | 0.14M | 0.59M | 0.32M | 0.10M | 0.24M | 0.04M | 0.27M | -0.09M | 0.01M | | | 0.11M | | 0.04M | 0.02M | 0.04M | 0.02M | |
|
Sales of Property, Plant and Equipment
|
0.01M | | | | | | | | | 0.41M | | | 0.00M | | | | | | | | | 0.01M | | | | | | | | | | | | | 0.00M | -0.00M | | | 0.00M | -0.00M | | | | | | | | | | | | | 0.10M | 0.00M | 0.00M | 0.00M | 800.00 | | | | |
|
Change in Intangibles
|
| | | | -0.00M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.03M | -0.00M | -0.03M | -0.06M | -0.02M | -0.03M | -0.01M | -0.28M | -0.11M | 0.39M | -0.05M | -0.30M | -0.05M | -0.02M | -0.02M | -0.02M | -0.00M | -0.01M | -0.07M | -0.21M | -0.01M | -0.03M | -0.03M | -0.85M | -0.23M | -0.11M | -0.03M | -0.11M | -0.06M | -0.00M | -0.03M | -0.01M | | 0.32M | -0.01M | -0.03M | -0.03M | -0.12M | -0.05M | -0.25M | -0.18M | -0.34M | -0.50M | -0.17M | -0.59M | -0.32M | -0.10M | -0.25M | -0.04M | -0.27M | -0.02M | 0.06M | 0.10M | 0.00M | -0.11M | 0.00M | -0.04M | -0.02M | -0.04M | -0.02M | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | -0.08M | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | -0.02M | -0.02M | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-2.45M | | -0.91M | -0.10M | -0.45M | -2.24M | -0.38M | | | -0.00M | | -0.00M | | -0.57M | -3.23M | -0.45M | -1.29M | 0.88M | -1.98M | -0.05M | | | -0.75M | -1.38M | | | | | | | | | -0.89M | -0.06M | -1.70M | -0.38M | | -3.87M | 0.68M | | | | 1.00M | 2.00M | 2.00M | 4.50M | -0.50M | -2.00M | 0.60M | 0.90M | -0.50M | -6.74M | -1.26M | | | | | | 2.42M | -0.32M | 2.13M |
|
Change in Cash
|
-1.05M | -2.93M | 0.90M | 1.14M | -1.39M | -1.08M | 0.33M | 2.67M | -0.05M | -2.91M | 3.34M | 0.63M | -0.21M | -2.28M | -1.58M | 0.09M | -2.34M | -1.97M | 1.82M | 2.58M | -0.06M | 1.27M | 0.66M | -1.77M | 0.38M | -2.88M | 2.85M | 1.04M | -0.35M | -2.77M | 3.46M | -0.15M | -0.67M | -1.72M | -0.27M | 6.21M | -0.68M | -5.09M | -0.61M | 0.53M | 2.04M | -2.95M | -0.72M | -0.99M | 0.05M | -0.34M | 1.23M | -1.65M | 1.26M | -1.47M | 2.45M | -2.63M | 3.47M | -2.41M | -0.09M | 3.80M | -1.81M | -2.60M | 0.77M | -0.98M | 0.81M |
|
Free Cash Flow
|
1.46M | -2.92M | 1.86M | 1.36M | -0.90M | 1.21M | 0.72M | 3.22M | 0.17M | -3.28M | 3.44M | 1.23M | -0.10M | -1.68M | 1.70M | 0.57M | -1.05M | -2.82M | 3.94M | 3.05M | -0.03M | 1.34M | 1.47M | 1.31M | 0.83M | -2.67M | 2.92M | 1.78M | -0.23M | -2.76M | 3.53M | 1.14M | 0.22M | -1.98M | 1.43M | 6.60M | -0.68M | -1.23M | -1.29M | 0.54M | 2.04M | -2.95M | -1.72M | -2.96M | -1.95M | -4.84M | 1.73M | 0.36M | 0.66M | -2.37M | 3.05M | 4.04M | 4.63M | -2.41M | -0.10M | 3.79M | -1.81M | -2.60M | -1.65M | -0.66M | -1.32M |
|
Net Cash Flow
|
-1.05M | -2.93M | 0.90M | 1.14M | -1.39M | -1.08M | 0.33M | 2.67M | -0.05M | -2.91M | 3.34M | 0.63M | -0.21M | -2.28M | -1.58M | 0.09M | -2.34M | -1.97M | 1.82M | 2.58M | -0.06M | 1.27M | 0.66M | -1.77M | 0.38M | -2.88M | 2.85M | 1.57M | -0.35M | -2.77M | 3.46M | 1.12M | -0.67M | -1.72M | -0.27M | 6.21M | -0.68M | -5.09M | -0.61M | 0.53M | 2.04M | -2.95M | -0.72M | -0.99M | 0.05M | -0.34M | 1.23M | -1.65M | 1.26M | -1.47M | 2.45M | -2.63M | 3.47M | -2.41M | -0.09M | 3.80M | -1.81M | -2.60M | 0.77M | -0.98M | 0.81M |