|
Net Income
|
2.14M | 3.90M | 4.68M | 3.53M | 4.93M | -2.42M | 3.09M | 3.62M | 3.21M | 5.43M | 0.52M | -5.63M | -4.04M | -5.94M | 4.75M | -9.86M |
|
Depreciation and Depletion
|
| 1.45M | 1.34M | 1.18M | 1.22M | 0.93M | 0.97M | 0.99M | 0.80M | 0.90M | 1.10M | 1.00M | 0.70M | 1.10M | 1.30M | 0.90M |
|
Share-based Compensation
|
0.64M | 0.56M | 0.59M | 0.52M | 0.52M | 0.51M | 0.49M | 0.61M | 0.61M | 0.63M | 0.69M | 0.88M | 1.21M | 1.16M | 0.86M | 1.16M |
|
Deferred Taxes
|
1.00M | 0.54M | 0.52M | -0.10M | 0.05M | -1.65M | 0.88M | -0.29M | 1.12M | -0.11M | -0.29M | -0.37M | -2.12M | -2.14M | 1.02M | 6.30M |
|
Gains from Investment Securities
|
-0.14M | 0.19M | 0.82M | 0.72M | 0.80M | -0.01M | 0.92M | 0.18M | 0.96M | 0.28M | 0.15M | 0.19M | 0.30M | 0.30M | 0.20M | 0.30M |
|
Asset Writedowns and Impairment
|
| | | | | | 0.01M | | 0.05M | 0.10M | | | | | | |
|
Non-cash Items
|
| | | 0.53M | 0.39M | 0.09M | 1.09M | 0.94M | 0.90M | 1.21M | 1.48M | 1.90M | 2.10M | 2.10M | 4.10M | 2.70M |
|
Cash from Operations
|
8.37M | 2.13M | 2.10M | 8.03M | 2.49M | 6.05M | 5.55M | 4.62M | 5.92M | 5.11M | 4.85M | -3.51M | -2.51M | -12.22M | 5.51M | 1.86M |
|
Depreciation & Amortization (CF)
|
1.76M | 1.55M | 1.61M | 1.76M | 1.74M | 1.45M | 1.43M | 1.33M | 1.08M | 1.00M | 1.37M | 1.34M | 0.96M | 1.33M | 1.49M | 1.04M |
|
Change in Receivables
|
-0.26M | -1.88M | 1.98M | -6.33M | 2.69M | -4.14M | -1.91M | 3.43M | 0.41M | -2.69M | -1.59M | -2.98M | 4.22M | 6.42M | -4.25M | -3.31M |
|
Change in Inventory
|
3.97M | -6.85M | -0.57M | 3.68M | -3.19M | -1.70M | -0.51M | -1.58M | -0.83M | 4.05M | -0.80M | -0.88M | -3.44M | 4.38M | 5.66M | -1.61M |
|
Change in Account Payables
|
0.19M | 3.29M | -5.43M | 3.40M | -1.67M | -2.38M | 0.28M | 2.25M | -0.99M | -0.33M | -0.52M | -1.28M | 2.53M | 3.10M | -2.99M | 0.15M |
|
Change in Accured Expenses
|
-0.64M | 0.62M | -0.35M | 1.18M | 2.16M | 1.02M | 0.14M | -1.09M | 1.05M | -0.19M | 0.41M | 0.18M | 0.59M | 0.75M | 0.65M | -1.81M |
|
Change in Taxes
|
-0.23M | 0.27M | -0.45M | 0.48M | -0.37M | 0.10M | -0.41M | 0.01M | 0.52M | 0.10M | -0.58M | 2.23M | -2.21M | -0.14M | 0.32M | 0.08M |
|
Other Working Capital Changes
|
| | | | | -0.04M | -0.05M | -0.05M | 0.14M | 0.16M | 0.33M | 0.20M | -0.32M | -0.17M | 0.01M | 0.04M |
|
Capital Expenditures
|
0.64M | 0.98M | 0.64M | 1.08M | 0.71M | 0.66M | 0.96M | 0.61M | 0.83M | 1.01M | 1.06M | 0.74M | 1.38M | 1.30M | 0.90M | 0.32M |
|
Sales of Property, Plant and Equipment
|
| 0.01M | 0.00M | 0.01M | 0.01M | | 0.00M | 0.01M | | | | | 0.01M | | | |
|
Acquisitions
|
| | 4.00M | -0.01M | -0.01M | | -0.00M | | | | | | | | | |
|
Cash from Investing Activities
|
-0.64M | -1.10M | -5.25M | -1.10M | -0.75M | -0.66M | -0.95M | -0.60M | -0.98M | -1.47M | -2.37M | -1.34M | 0.22M | -1.30M | -0.90M | -0.32M |
|
Other financing activities
|
-0.08M | 0.02M | -0.50M | -0.06M | -0.13M | 0.04M | -0.05M | 0.00M | -0.03M | -0.27M | -0.22M | 1.06M | 1.01M | | | |
|
Cash from Financing Activities
|
0.29M | 0.24M | -1.25M | -6.24M | -6.33M | -5.18M | -3.24M | -5.96M | -1.92M | -4.52M | -2.90M | 11.03M | 11.47M | 2.06M | -0.09M | 0.63M |
|
Dividends Paid - Common
|
| | | 0.53M | 2.32M | 2.56M | 2.48M | 2.42M | 2.58M | 2.67M | 2.68M | | | | | |
|
Exchange Rate Effect
|
-0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.03M | -0.01M | 0.06M | -0.07M | -0.02M | -0.09M | -0.05M | -0.14M | -0.10M |
|
Change in Cash
|
8.02M | 1.27M | -4.42M | 0.67M | -4.60M | 0.20M | 1.34M | -1.97M | 3.00M | -0.82M | -0.49M | 6.16M | 9.10M | -11.51M | 4.38M | 2.07M |
|
Beginning Cash Balance
|
2.00M | 10.02M | 11.29M | 6.86M | 7.54M | 2.94M | 3.13M | 4.47M | 2.50M | 5.51M | 4.69M | 4.20M | 10.36M | 19.46M | 7.95M | 12.32M |
|
Free Cash Flow
|
7.73M | 1.15M | 1.46M | 6.95M | 1.78M | 5.39M | 4.59M | 4.02M | 5.08M | 4.10M | 3.78M | -4.25M | -3.89M | -13.52M | 4.61M | 1.54M |
|
Net Cash Flow
|
8.02M | 1.27M | -4.41M | 0.69M | -4.59M | 0.21M | 1.35M | -1.94M | 3.01M | -0.88M | -0.42M | 6.18M | 9.18M | -11.46M | 4.52M | 2.17M |