|
Net Income
|
0.82M | 0.78M | -1.46M |
|
Depreciation and Depletion
|
0.00M | 0.00M | 0.01M |
|
Deferred Taxes
|
| | 0.17M |
|
Gains from Investment Securities
|
| 0.08M | 0.19M |
|
Cash from Operations
|
0.72M | 0.76M | -3.26M |
|
Amortizatization of Intangibles
|
| 0.04M | 0.06M |
|
Depreciation & Amortization (CF)
|
0.00M | 0.00M | 0.01M |
|
Change in Receivables
|
0.37M | 0.45M | -0.14M |
|
Change in Account Payables
|
0.03M | 0.30M | -0.02M |
|
Change in Accured Expenses
|
0.06M | 0.17M | -0.07M |
|
Change in Taxes
|
0.13M | 0.10M | -0.24M |
|
Other Working Capital Changes
|
0.03M | -0.04M | 0.91M |
|
Capital Expenditures
|
0.01M | 0.01M | 0.01M |
|
Cash from Investing Activities
|
-0.01M | -0.01M | -0.14M |
|
Other financing activities
|
0.03M | | |
|
Cash from Financing Activities
|
-0.52M | -0.72M | 7.59M |
|
Dividends Paid - Common
|
0.55M | | |
|
Exchange Rate Effect
|
-0.00M | 0.00M | 0.01M |
|
Change in Cash
|
0.20M | 0.02M | 4.19M |
|
Free Cash Flow
|
0.72M | 0.75M | -3.27M |
|
Net Cash Flow
|
0.20M | 0.02M | 4.19M |