|
Net Income
|
1.58M | -0.06M | -0.10M | -0.46M | -0.14M | -0.03M | 0.01M | -749.00 | -0.07M | -0.10M | -0.04M | -0.03M | -0.03M | -0.03M | -0.04M | -0.02M | -0.05M | -0.03M | -0.03M | -0.04M | -0.03M | -0.03M |
|
Depreciation and Depletion
|
| 0.05M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
0.03M | -0.03M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.00M | | | 0.10M | 0.82M | 0.10M | | | | -0.03M | -0.06M | 0.09M | | | -0.02M | | | | | | |
|
Asset Writedowns and Impairment
|
-0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1.35M | -0.03M | | | -0.08M | -1.43M | -1.49M | -0.08M | -0.01M | -0.01M | -0.02M | -0.03M | 207.00 | -746.00 | -0.00M | 0.01M | -0.02M | -0.01M | -0.01M | -0.02M | -0.04M | -0.01M |
|
Amortizatization of Intangibles
|
| 0.05M | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
1.37M | -0.03M | | 0.01M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.05M | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | -0.01M | 0.01M | -347.00 | -0.00M | | | 110.00 | -251.00 | 0.01M | -0.00M | 0.01M | -0.02M | -0.01M | -18.00 | 90.00 | 121.00 |
|
Change in Account Payables
|
-0.09M | 0.01M | | | -0.01M | 0.00M | 0.01M | | -0.01M | 0.08M | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.09M | -0.01M | | | 0.08M | -0.08M | -0.08M | 0.05M | | | 0.02M | 0.02M | 0.00M | 0.01M | 0.02M | 0.03M | 0.01M | -0.01M | 0.01M | -0.02M | 0.00M | 0.06M |
|
Other Working Capital Changes
|
| | | | 0.08M | -648.00 | -661.00 | -0.08M | | | -0.00M | 41.00 | 62.00 | 0.01M | | 0.00M | -19.00 | | | | | |
|
Capital Expenditures
|
| -0.06M | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
1.00M | 1.00M | 1.00M | 1.00M | -0.23M | -0.23M | -0.23M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
1.76M | -0.23M | | | -0.03M | -0.31M | -0.31M | 0.01M | | | | | | | | | | | | | | |
|
Other financing activities
|
2.80M | | | | 0.80M | 0.80M | 0.80M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
3.27M | 0.29M | | | 0.11M | 1.41M | 1.49M | 0.07M | 0.01M | 0.02M | 0.00M | -857.00 | 0.01M | 0.01M | 0.01M | 0.01M | -0.00M | -0.00M | -0.01M | 0.04M | 0.01M | 0.01M |
|
Exchange Rate Effect
|
| | | | -0.00M | -112.00 | 0.03M | | -190.00 | 0.01M | 0.01M | 0.03M | -0.01M | -0.00M | -0.01M | 0.01M | -0.01M | 0.01M | 0.02M | -0.02M | 0.03M | -0.01M |
|
Change in Cash
|
| | | | | | | | | | -0.01M | -0.00M | 0.00M | 0.00M | 0.00M | 0.03M | -0.04M | -43.00 | 0.00M | -0.00M | -235.00 | |
|
Beginning Cash Balance
|
| | | | 0.05M | -0.03M | -0.08M | -0.11M | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.03M | -0.01M | 602.00 | -0.01M |
|
Free Cash Flow
|
1.35M | 0.03M | | | -0.08M | -1.43M | -1.49M | -0.08M | -0.01M | -0.01M | -0.02M | -0.03M | 207.00 | -746.00 | -0.00M | 0.01M | -0.02M | -0.01M | -0.01M | -0.02M | -0.04M | -0.01M |
|
Net Cash Flow
|
6.37M | 0.03M | | | -0.01M | -0.33M | -0.31M | -0.01M | -190.00 | 0.01M | -0.02M | -0.03M | 0.01M | 0.01M | 0.01M | 0.02M | -0.03M | -0.01M | -0.02M | 0.02M | -0.03M | 0.01M |