|
Net Income
|
-0.01M | -0.03M | | -0.01M | -1.67M | -2.26M | -1.30M | -0.44M | -1.82M | -1.47M | -1.35M | -1.20M | -4.27M | -0.73M | 6.19M | -0.41M | -0.79M | -0.82M |
|
Depreciation and Depletion
|
| | | | | | | | | 0.20M | 0.19M | 0.19M | 0.16M | 0.21M | 0.23M | 0.13M | 0.12M | 0.11M |
|
Gains from Investment Securities
|
| | | | | -0.22M | 0.03M | 0.13M | -0.10M | -0.11M | -0.33M | -0.11M | -0.75M | 0.02M | -0.02M | -805.00 | 72.00 | -0.13M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.00M | 0.04M | 0.00M | | | | | 0.07M | -0.14M | -0.16M |
|
Cash from Operations
|
| -0.01M | -0.01M | -0.02M | -13.05M | -1.25M | 0.30M | -0.03M | -0.06M | 1.14M | -1.82M | 0.47M | 0.17M | -1.85M | 7.79M | 0.01M | -0.06M | -0.04M |
|
Depreciation & Amortization (CF)
|
| | | | | 0.33M | 0.28M | 0.77M | 0.23M | 0.20M | 0.61M | 0.19M | 0.16M | 0.21M | 0.30M | 0.13M | 0.12M | 0.11M |
|
Change in Receivables
|
| | | | | 0.04M | 0.09M | 0.39M | -0.02M | 0.06M | -0.05M | 0.01M | -0.13M | -0.03M | 0.39M | 0.04M | -0.16M | -0.20M |
|
Change in Inventory
|
| | | | | 0.01M | 0.01M | 0.06M | 0.08M | 0.04M | 0.43M | -0.05M | -0.02M | 0.00M | 0.31M | 0.04M | -0.01M | 0.03M |
|
Change in Account Payables
|
| | | | | | | 0.84M | | | | | | | | | | |
|
Change in Accured Expenses
|
| 0.01M | 0.01M | -0.02M | 0.11M | 0.11M | 2.09M | 0.35M | -0.11M | 2.83M | 5.42M | 0.87M | 1.73M | 0.96M | 0.77M | 0.38M | 0.57M | 0.45M |
|
Change in Taxes
|
| | | | | | | 0.00M | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | 2.25M | -0.22M | 0.81M | -2.17M | -1.53M | 0.44M | 3.28M | -0.45M | 0.71M | 2.27M | -0.64M | 0.09M | 0.00M | -0.08M |
|
Capital Expenditures
|
| | | | | 0.72M | 0.33M | 1.36M | 0.31M | 0.10M | 0.05M | 0.26M | 0.15M | 0.07M | -0.33M | 0.00M | 0.03M | 0.05M |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.06M | 0.06M | 0.34M | | 0.15M | -0.02M | | | | | | | 270.00 |
|
Cash from Investing Activities
|
| | | | | -0.68M | -0.31M | -1.59M | -0.31M | 0.04M | -0.05M | -0.17M | -0.15M | -0.09M | 0.34M | -0.00M | -0.03M | -0.07M |
|
Cash from Financing Activities
|
| 0.01M | 0.01M | 0.02M | 14.93M | 1.90M | 0.10M | 1.85M | 0.51M | -1.39M | 1.61M | 0.17M | 0.66M | 0.80M | -1.12M | 0.03M | 0.14M | 0.08M |
|
Exchange Rate Effect
|
| | | | | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | 0.02M | 826.00 | 0.00M | 0.00M |
|
Change in Cash
|
| -696.00 | -204.00 | -204.00 | 0.06M | -0.03M | 0.09M | 0.22M | 0.13M | -0.21M | -0.27M | 0.47M | 0.67M | -1.14M | 0.00M | 0.03M | 0.05M | -0.02M |
|
Beginning Cash Balance
|
| | | | | | | | | 0.01M | 0.01M | | | 0.01M | 0.50M | | | |
|
Free Cash Flow
|
| -0.01M | -0.01M | -0.02M | -13.05M | -1.96M | -0.03M | -1.39M | -0.37M | 1.04M | -1.88M | 0.21M | 0.02M | -1.91M | 8.12M | 0.00M | -0.10M | -0.09M |
|
Net Cash Flow
|
| -696.00 | -204.00 | -204.00 | 1.87M | -0.03M | 0.09M | 0.23M | 0.14M | -0.20M | -0.26M | 0.47M | 0.68M | -1.13M | 7.02M | 0.03M | 0.05M | -0.02M |