|
Net Income
|
-0.19M | 2.43M | 4.06M | 8.54M | 3.99M | -1.58M | -1.94M | 0.21M | 0.35M | -0.34M | 0.07M | -1.26M | -0.08M |
|
Depreciation and Depletion
|
| 0.56M | | | | | | | 0.04M | 0.04M | 0.06M | 0.04M | 0.03M |
|
Share-based Compensation
|
| | | | | 0.72M | 1.51M | | | | | | |
|
Deferred Taxes
|
| | | | | | 0.17M | | | | | | |
|
Gains from Investment Securities
|
| | | | -0.70M | 0.72M | 0.13M | 0.38M | | | | | |
|
Cash from Operations
|
-0.05M | -0.14M | 0.79M | -0.29M | -0.18M | 1.82M | 2.11M | -0.17M | | | 0.11M | -0.33M | |
|
Amortizatization of Intangibles
|
| | 0.24M | | | | -0.02M | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.56M | | | | | | 429.00 | 0.02M | 0.04M | 0.05M | 0.04M | 0.03M |
|
Change in Receivables
|
| | 18.17M | | | 1.36M | 12.28M | -1.01M | | | 0.86M | -0.12M | |
|
Change in Inventory
|
| | -0.07M | | | | -0.10M | 0.05M | -0.26M | | 0.11M | -0.14M | |
|
Change in Account Payables
|
| 16.04M | 16.60M | -32.82M | 0.80M | 1.83M | | 711.00 | | -2.19M | 1.62M | -0.42M | |
|
Change in Accured Expenses
|
-0.20M | | 0.06M | | 0.07M | 0.05M | 0.11M | 0.05M | | | 0.14M | 1.11M | |
|
Other Working Capital Changes
|
0.21M | -18.58M | -0.32M | -37.65M | 0.19M | -5.97M | 0.98M | 0.01M | | | -0.03M | -0.02M | |
|
Capital Expenditures
|
| | 0.26M | | | | 0.80M | 0.00M | | | | | |
|
Cash from Investing Activities
|
| | -0.26M | -0.21M | -0.70M | 0.63M | -0.80M | 0.11M | | | -0.00M | -0.20M | |
|
Other financing activities
|
| | | | 0.02M | | 1.51M | 0.07M | | 0.07M | 1.35M | 0.00M | |
|
Cash from Financing Activities
|
0.05M | 0.14M | -0.49M | 0.50M | 0.18M | -1.97M | -1.76M | 0.17M | | | -0.11M | 0.67M | |
|
Change in Cash
|
-0.00M | -0.00M | 0.05M | -928.00 | -292.00 | 0.48M | -0.45M | 0.11M | | | 0.00M | 0.13M | |
|
Beginning Cash Balance
|
-0.01M | 0.03M | | | -0.80M | | | | | | | 0.16M | |
|
Free Cash Flow
|
-0.05M | -0.14M | 0.54M | -0.29M | -0.18M | 1.82M | 1.31M | -0.17M | | | 0.11M | -0.33M | |
|
Net Cash Flow
|
-0.00M | -0.00M | 0.05M | -928.00 | -0.70M | 0.48M | -0.45M | 0.11M | | | 0.00M | 0.13M | |