|
Net Income (Quarter)
|
-5.47M | -4.55M | -2.78M | -2.31M | -0.80M | -1.94M | 11.26M | -2.24M | -9.91M | 1.86M | -0.51M |
|
Share-based Compensation (Quarter)
|
0.14M | 0.75M | 0.04M | 0.11M | 0.03M | 0.02M | 0.02M | 0.13M | 0.11M | 0.09M | 0.07M |
|
Deferred Taxes (Quarter)
|
-0.03M | -0.03M | -0.03M | -0.03M | -0.13M | 0.01M | -0.08M | -0.27M | -0.03M | -0.03M | -0.03M |
|
Gains from Investment Securities (Quarter)
|
0.12M | -0.11M | 0.57M | -2.45M | -2.97M | 3.13M | -2.94M | 1.81M | 4.39M | -5.38M | 0.84M |
|
Cash from Operations (Quarter)
|
-4.43M | -3.95M | -3.30M | -3.01M | -4.43M | -3.36M | 11.45M | -3.56M | -3.80M | -6.40M | -3.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M |
|
Change in Receivables (Quarter)
|
0.02M | -0.33M | -0.01M | 0.02M | -0.01M | -0.08M | -0.01M | -0.01M | -0.01M | 1.11M | 0.50M |
|
Change in Account Payables (Quarter)
|
0.88M | -0.87M | -0.87M | 1.66M | -0.92M | 0.20M | -0.79M | 0.58M | 0.22M | -0.85M | 0.11M |
|
Change in Accured Expenses (Quarter)
|
-0.70M | 0.96M | -0.47M | 0.50M | -0.37M | -0.79M | 0.38M | 2.27M | 0.72M | -1.60M | -1.18M |
|
Other Working Capital Changes (Quarter)
|
-0.43M | 0.56M | -0.30M | -0.17M | -0.23M | -0.21M | 0.00M | | -0.52M | -0.20M | 0.58M |
|
Other financing activities (Quarter)
|
| | | | 409.00 | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.61M | 5.63M | 1.75M | 7.12M | -0.23M | -0.11M | 1.16M | 0.70M | 3.25M | 14.66M | |
|
Net Equity Issued and Repurchased (Quarter)
|
6.26M | 0.29M | 1.44M | 2.12M | | | 0.82M | 0.70M | 3.25M | 14.66M | |
|
Exchange Rate Effect (Quarter)
|
-0.15M | 0.34M | -0.19M | 0.07M | 0.14M | -0.28M | 0.08M | 0.05M | -0.02M | 0.30M | 0.53M |
|
Change in Cash (Quarter)
|
-3.82M | 1.87M | -1.73M | 4.18M | -4.52M | -3.75M | 12.70M | -2.83M | -0.56M | 8.52M | -2.81M |
|
Free Cash Flow (Quarter)
|
-4.43M | -3.95M | -3.30M | -3.01M | -4.43M | -3.36M | 11.45M | -3.56M | -3.80M | -6.40M | -3.40M |
|
Net Cash Flow (Quarter)
|
-3.82M | 1.68M | -1.55M | 4.11M | -4.66M | -3.47M | 12.62M | -2.86M | -0.55M | 8.26M | -3.40M |