|
Net Income
|
| | -12.70M | | | | -14.25M | | 26.66M | -12.00M | -33.81M | 43.74M | -73.88M | |
|
Gains from Investment Securities
|
| | 0.67M | | | | 0.67M | | | 0.37M | 1.54M | | -0.02M | |
|
Non-cash Items
|
| | 0.20M | | | | 0.69M | | | 7.58M | 1.32M | | 3.59M | |
|
Cash from Operations
|
| -0.37M | -4.04M | -0.01M | -0.11M | -0.19M | -5.47M | -0.11M | -5.99M | -6.09M | -14.87M | | -25.08M | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | 4.67M | | | | |
|
Change in Receivables
|
| | -0.19M | | | | -0.21M | | | | 0.19M | | -0.01M | |
|
Change in Inventory
|
| | -1.75M | | | | -2.10M | | | -0.31M | 0.66M | | | |
|
Change in Account Payables
|
| 0.02M | | | | | 3.57M | | | 3.56M | -0.78M | -2.80M | 1.65M | -1.65M |
|
Change in Accured Expenses
|
0.01M | 0.02M | 0.71M | 0.78M | 0.37M | 0.81M | 1.52M | 0.22M | | 1.82M | -3.16M | -2.29M | 2.79M | -2.76M |
|
Change in Taxes
|
| | | | | | -0.53M | | | | | | | |
|
Other Working Capital Changes
|
| 0.26M | 5.50M | -0.05M | -0.03M | -0.03M | -1.15M | -0.03M | -1.36M | -1.40M | 0.10M | | | |
|
Capital Expenditures
|
| | -0.83M | | | | -0.80M | | | -0.50M | -0.65M | | -0.33M | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 0.01M | 0.01M | | | |
|
Change in Intangibles
|
| | -0.06M | | | | -0.21M | | | -0.07M | -0.10M | | -0.71M | |
|
Cash from Investing Activities
|
| -146.62M | -22.89M | | | | -8.16M | | | -3.99M | -4.82M | | -1.04M | |
|
Cash from Financing Activities
|
| 147.64M | 147.59M | | | | | | | 3.56M | 21.49M | | | |
|
Exchange Rate Effect
|
| | -6.45M | | | | -0.35M | | | | | | | |
|
Change in Cash
|
| 0.65M | 9.71M | -0.01M | -0.11M | -0.19M | -2.72M | -0.11M | | -6.53M | | | -14.28M | |
|
Beginning Cash Balance
|
| | -9.10M | 0.61M | 0.60M | 0.50M | 13.22M | 0.25M | 10.50M | 17.02M | 19.42M | 19.42M | 19.42M | 4.21M |
|
Free Cash Flow
|
| -0.37M | -3.21M | -0.01M | -0.11M | -0.19M | -4.66M | -0.11M | -5.99M | -5.60M | -14.21M | | -24.75M | |
|
Net Cash Flow
|
| 0.65M | 120.66M | -0.01M | -0.11M | -0.19M | -13.63M | -0.11M | -5.99M | -6.53M | 1.80M | | -26.12M | |