|
Net Income
|
0.35M | 1.58M | 1.43M | 2.80M | 2.19M | 1.67M | 1.60M | 1.47M | 1.22M | 1.39M | -0.35M | -0.01M | -0.21M | -0.24M | -3.80M | -0.39M | -0.26M | -0.29M | 0.14M | -0.34M | -0.36M | -0.49M | -0.63M | -0.19M | -0.23M |
|
Depreciation and Depletion
|
0.02M | 0.04M | 0.06M | | 0.02M | 0.04M | | | 0.03M | | | | 0.09M | 0.07M | 0.07M | 0.07M | 0.06M | 0.08M | 0.11M | 0.09M | 0.12M | 0.08M | 0.12M | 0.11M | 0.11M |
|
Share-based Compensation
|
| | | | | | 0.38M | | | | 0.06M | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.00M | | | | | | | | | | | | | 0.02M | -0.01M | 0.02M | -0.02M | 0.01M | 0.01M | 0.01M | 856.00 | 0.01M | 0.01M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | 67.00 | | | | | | | | | | | | | -0.12M | |
|
Cash from Operations
|
-0.41M | 3.73M | 0.99M | -4.48M | -1.39M | 1.01M | 2.05M | -4.76M | 1.64M | | | -0.00M | -0.42M | -0.04M | -0.28M | -0.33M | -0.15M | -0.08M | -0.17M | -0.24M | 0.06M | -0.25M | -0.41M | -0.06M | 0.88M |
|
Amortizatization of Intangibles
|
0.17M | 0.42M | 0.63M | | 0.22M | 0.51M | | | 0.55M | | | | | | | | | 0.01M | 0.01M | 0.03M | -0.02M | 0.00M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF)
|
0.02M | 0.04M | 0.06M | | 0.02M | 0.04M | 0.30M | | 0.03M | | 0.64M | | 0.09M | 0.07M | -1.68M | 0.07M | 0.06M | 0.54M | -0.36M | 0.98M | 0.12M | 0.08M | 0.12M | 0.11M | 0.11M |
|
Change in Receivables
|
| | | | | | 0.04M | | | | | | | -0.04M | 0.05M | 0.03M | -0.05M | 0.04M | 0.00M | 0.06M | -0.11M | -0.01M | 430.00 | 0.04M | -0.04M |
|
Change in Inventory
|
| | | | | | 0.00M | | | | | | | 0.24M | -0.23M | -0.08M | 0.08M | -0.03M | 0.49M | 0.07M | -0.25M | -0.19M | 0.01M | 0.06M | 0.09M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | 0.06M | 0.02M | -0.05M | 0.07M | 0.13M | -0.06M | -0.04M | -0.05M | 0.29M | 0.93M |
|
Change in Accured Expenses
|
| | | | | | 0.15M | | | | | 0.00M | -0.14M | -0.01M | 0.09M | 0.00M | 0.07M | 0.00M | -0.07M | 0.02M | 0.01M | -0.02M | 0.03M | -0.03M | 0.20M |
|
Other Working Capital Changes
|
| | | | | | -0.10M | | | | | | | 0.01M | -0.04M | 0.13M | 0.01M | -0.18M | 0.11M | -0.03M | -0.02M | 0.01M | 0.00M | -0.02M | 0.11M |
|
Capital Expenditures
|
| | | | -0.00M | -0.01M | 0.25M | | 0.01M | | | | 0.38M | 0.21M | -0.01M | 0.04M | 0.05M | 0.82M | -0.03M | | | 319.00 | 0.01M | 0.05M | 0.02M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | 0.01M | -520.00 | -32.00 | 45.00 | | |
|
Change in Intangibles
|
| | | | | | 6.59M | -8.00M | -3.83M | 2.27M | 4.81M | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00M | -3.08M | -5.31M | 4.82M | -0.00M | -3.30M | -6.04M | 3.00M | -3.82M | | | | 3.43M | -0.21M | 0.01M | -0.04M | -0.05M | -0.82M | 0.03M | 0.01M | -0.04M | -351.00 | -0.01M | -0.05M | -0.02M |
|
Other financing activities
|
5.42M | | 8.43M | 7.74M | 11.54M | | -1.00M | 19.44M | | | | | | | | | | | | 973.00 | 888.00 | | | 646.00 | 560.00 |
|
Cash from Financing Activities
|
1.13M | -0.50M | 2.14M | 0.31M | 1.12M | 3.15M | 1.07M | 1.63M | 2.19M | | | 0.00M | 0.84M | 0.04M | 0.05M | 0.41M | 0.43M | 0.55M | 0.07M | 0.45M | -0.20M | 0.25M | 0.86M | 0.12M | -0.62M |
|
Exchange Rate Effect
|
-852.00 | -668.00 | -0.23M | | 0.10M | -0.00M | -0.04M | -0.07M | 0.02M | | | | 0.01M | -0.01M | -0.06M | 0.01M | -0.00M | 0.03M | 0.01M | -0.20M | 0.16M | 0.02M | -0.45M | 0.02M | -0.11M |
|
Change in Cash
|
-0.07M | 0.15M | 0.66M | 0.70M | -0.17M | 2.24M | -2.97M | -0.16M | 0.03M | | | | 0.03M | 0.29M | -0.28M | 0.05M | 0.23M | -0.32M | -0.07M | 0.01M | -0.02M | 0.02M | -0.01M | 0.02M | 0.12M |
|
Beginning Cash Balance
|
| | | | | | | | | | -0.15M | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.41M | 3.73M | 0.99M | -4.48M | -1.38M | 1.01M | 1.80M | -4.76M | 1.63M | | | -0.00M | -0.80M | -0.25M | -0.27M | -0.37M | -0.19M | -0.90M | -0.14M | -0.24M | 0.06M | -0.25M | -0.41M | -0.11M | 0.86M |
|
Net Cash Flow
|
0.71M | 0.15M | -2.18M | 0.65M | -0.27M | 0.85M | -2.92M | -0.13M | 0.01M | | | | 3.85M | -0.21M | -0.22M | 0.04M | 0.23M | -0.34M | -0.08M | 0.21M | -0.18M | -0.00M | 0.45M | 0.00M | 0.24M |