|
Net Income
|
9.09M | 2.05M | 11.44M | 3.24M | -3.60M | -2.43M |
|
Depreciation and Depletion
|
| | 0.19M | 0.34M | 0.29M | 0.34M |
|
Share-based Compensation
|
| | | 0.46M | 0.13M | 0.57M |
|
Gains from Investment Securities
|
| | 0.03M | 0.05M | | 0.03M |
|
Asset Writedowns and Impairment
|
| 0.12M | 0.11M | 0.04M | 0.01M | 0.36M |
|
Cash from Operations
|
9.56M | 6.61M | 9.02M | -1.21M | 3.62M | -4.01M |
|
Amortization of Goodwill
|
| | 0.03M | | | |
|
Amortizatization of Intangibles
|
| | 0.02M | 0.02M | 0.02M | 0.01M |
|
Depreciation & Amortization (CF)
|
0.24M | 0.31M | 0.40M | 0.65M | 0.61M | 0.49M |
|
Change in Receivables
|
0.36M | 1.44M | -1.84M | 3.18M | -4.16M | 0.84M |
|
Change in Inventory
|
| | | | | 1.24M |
|
Change in Account Payables
|
-0.05M | 0.95M | -3.25M | 1.52M | -0.35M | -1.13M |
|
Change in Accured Expenses
|
0.32M | 4.39M | 0.19M | -0.92M | -0.01M | 0.08M |
|
Change in Taxes
|
-0.03M | 0.03M | -0.16M | -0.01M | 0.00M | -0.00M |
|
Capital Expenditures
|
0.27M | 0.01M | 9.60M | 0.71M | 0.19M | 0.06M |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.04M |
|
Change in Intangibles
|
0.12M | 0.01M | 0.79M | 0.05M | 0.04M | 0.50M |
|
Acquisitions
|
0.63M | 12.61M | -13.18M | | | |
|
Divestments
|
0.06M | 25.29M | 42.45M | 23.97M | 14.34M | 34.53M |
|
Change in Acquisitions & Divestments
|
2.42M | 25.29M | | | | |
|
Cash from Investing Activities
|
-1.44M | -11.77M | -2.81M | 0.61M | -0.51M | -11.56M |
|
Other financing activities
|
0.69M | | | | | 0.57M |
|
Short-Term Debt repayments
|
-0.16M | -0.05M | -0.01M | | | |
|
Shares Issued
|
| 18.09M | 2.00M | 1.00M | | 7.00M |
|
Cash from Financing Activities
|
-0.85M | 18.09M | 2.00M | 1.00M | 0.60M | 7.00M |
|
Exchange Rate Effect
|
-0.10M | 0.48M | -0.13M | -0.81M | -0.27M | -0.32M |
|
Change in Cash
|
7.17M | 13.25M | 8.09M | -0.41M | 3.44M | -8.88M |
|
Beginning Cash Balance
|
2.02M | 3.36M | 14.00M | 17.60M | 14.24M | 25.95M |
|
Free Cash Flow
|
9.29M | 6.60M | -0.57M | -1.92M | 3.43M | -4.07M |
|
Net Cash Flow
|
7.27M | 12.93M | 8.22M | 0.40M | 3.71M | -8.56M |