|
Net Income
|
-0.02M | -0.27M | -0.31M | -0.16M | -0.05M | -0.04M | -0.05M | -0.13M | -0.12M | -0.03M | -0.07M | -0.16M | -0.35M | -0.15M | 0.01M | -0.14M | -0.11M | -0.04M | -0.11M | -0.21M | -0.07M | -0.10M | -0.14M | -0.12M | -0.11M |
|
Depreciation and Depletion
|
| 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.02M | | | | | 220.00 | 224.00 | 347.00 | 511.00 | 543.00 | 679.00 | 618.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Cash from Operations
|
-0.01M | -0.27M | -0.29M | -0.16M | -0.25M | 0.10M | 0.14M | 0.28M | -0.80M | -0.03M | -0.10M | -0.09M | -0.14M | -0.17M | -0.03M | -0.13M | -0.09M | -0.28M | -0.08M | -0.14M | -0.14M | -0.08M | -0.06M | -0.11M | -0.13M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | 0.01M | -0.08M | | | 0.01M | 0.01M | | | | |
|
Depreciation & Amortization (CF)
|
| 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | 220.00 | 224.00 | 347.00 | 511.00 | 543.00 | 679.00 | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables
|
| 0.01M | -0.01M | 0.02M | -0.01M | 0.01M | -0.02M | | 0.03M | -676.00 | -0.02M | -0.02M | 867.00 | 0.01M | 510.00 | -0.00M | -0.00M | 0.07M | 0.26M | -0.27M | -0.04M | 0.09M | -0.05M | -0.04M | 0.19M |
|
Change in Account Payables
|
| 0.00M | 0.02M | -0.01M | -0.02M | -577.00 | | | 0.04M | -0.00M | -0.02M | -0.02M | | 0.00M | | | | 0.08M | 0.14M | -0.11M | -0.04M | -0.02M | -0.00M | 0.05M | 0.03M |
|
Change in Accured Expenses
|
0.01M | -523.00 | -0.01M | 0.00M | 0.03M | 0.13M | 0.16M | 0.39M | -0.69M | -0.00M | -0.02M | 0.06M | -0.02M | -0.00M | -0.02M | 0.02M | -0.00M | -460.00 | -0.02M | 0.01M | 0.01M | -0.01M | 0.02M | 0.06M | -0.02M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | -13.00 |
|
Other Working Capital Changes
|
| -0.02M | 0.02M | -0.00M | 0.03M | -0.00M | -0.01M | 0.00M | -0.01M | -0.00M | -0.01M | -0.00M | 0.00M | -0.01M | -0.01M | -0.01M | 0.08M | -0.01M | 0.03M | -0.05M | -0.00M | -0.01M | -0.01M | -0.01M | 0.12M |
|
Capital Expenditures
|
| 0.11M | | | | | | | | | | | | 0.00M | 145.00 | 0.00M | 0.00M | 0.00M | 27.00 | 703.00 | 0.01M | 0.00M | -22.00 | 43.00 | 0.00M |
|
Cash from Investing Activities
|
| -0.11M | | | | | | | | | | | | -0.00M | -145.00 | -0.00M | -0.00M | -0.00M | -27.00 | -703.00 | -0.01M | -0.00M | 22.00 | -43.00 | -0.00M |
|
Cash from Financing Activities
|
1.36M | 0.20M | | 0.02M | -0.02M | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | -0.01M | 0.02M | -0.01M | -0.00M | -872.00 | 0.00M | -0.04M | 0.03M | -0.01M | 0.00M | -0.01M | 0.00M |
|
Change in Cash
|
1.35M | -0.18M | -0.30M | -0.14M | -0.26M | 0.10M | 0.14M | 0.28M | -0.01M | -0.03M | -0.10M | -0.09M | -0.15M | -0.19M | -0.01M | -0.14M | -0.09M | -0.29M | -0.08M | -0.18M | -0.13M | -0.10M | -0.06M | -0.12M | -0.13M |
|
Free Cash Flow
|
-0.01M | -0.38M | -0.29M | -0.16M | -0.25M | 0.10M | 0.14M | 0.28M | -0.80M | -0.03M | -0.10M | -0.09M | -0.14M | -0.18M | -0.03M | -0.13M | -0.09M | -0.29M | -0.08M | -0.14M | -0.15M | -0.08M | -0.06M | -0.11M | -0.13M |
|
Net Cash Flow
|
1.35M | -0.19M | -0.29M | -0.14M | -0.26M | 0.10M | 0.14M | 0.28M | -0.80M | -0.03M | -0.10M | -0.09M | -0.14M | -0.18M | -0.03M | -0.13M | -0.09M | -0.29M | -0.08M | -0.14M | -0.15M | -0.08M | -0.06M | -0.11M | -0.13M |