|
Net Income
|
5.36M | 4.14M | -0.21M | -0.64M | 0.01 | 3.45M | -0.90M | | 1.87M | -1.04M | 9.43M |
|
Share-based Compensation
|
0.03M | 0.77M | 0.01M | 0.02M | 0.74M | 6.70M | 2.95M | | | 0.78M | 5.95M |
|
Cash from Discontinued Operations
|
| | -0.21M | -0.64M | -0.26M | 2.49M | -0.19M | -449.78 | 0.40M | -0.20M | |
|
Gains from Investment Securities
|
| | | | | 3.08M | | | | | |
|
Asset Writedowns and Impairment
|
-0.81M | 18.47M | 36.87M | 44.51M | 1.72M | 40.93M | 0.51M | | 69.16M | 82.85M | |
|
Non-cash Items
|
10.86M | 11.05M | 0.26M | 0.28M | 0.28M | 0.29M | 0.05M | | | | |
|
Cash from Operations
|
-0.80M | -0.65M | -0.68M | -2.45M | -1.05M | -0.98 | | | -1.83M | -3.20M | -5.92M |
|
Amortizatization of Intangibles
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | 0.01M | 0.02M | 0.01M |
|
Change in Receivables
|
| | -3.63M | | | | -7.67M | | | | |
|
Change in Accured Expenses
|
0.04M | 0.29M | 0.07M | 0.01M | -0.03M | 1.16M | 0.02M | 0.06M | -0.52M | -8.81M | 0.06M |
|
Capital Expenditures
|
| | -0.01M | -0.02M | | | -0.01M | | | | |
|
Divestments
|
| | -0.02M | -0.52M | -0.16M | 0.39M | 0.61M | -0.02M | | | |
|
Cash from Investing Activities
|
-1.53M | 9.46M | -0.46M | -1.80M | -0.80M | 7.38M | -1.15M | -2.30M | -7.55M | -6.89M | -2.73M |
|
Other financing activities
|
-0.42M | 0.47M | -0.03M | 0.44M | -0.00M | 0.58M | 0.51M | -4.11M | -0.04M | 0.45M | 0.49M |
|
Cash from Financing Activities
|
| 27.18M | 2.90M | 0.74M | 3.84M | 0.98 | 4.02M | 100.21M | 3.70M | 7.38M | 0.24M |
|
Current Debt
|
| | | | | 0.00M | -0.04M | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | 0.00M | -0.04M | | | | |
|
Exchange Rate Effect
|
0.12M | -0.13M | -0.01M | -0.01M | 0.01M | 0.01M | -0.09M | 0.23M | 1.20M | 0.05M | 0.29M |
|
Change in Cash
|
-2.21M | | | -3.79M | 0.17M | | | -7.80M | -4.48M | 69.97M | |
|
Beginning Cash Balance
|
11.02M | 26.83M | 29.21M | 34.31M | 19.85M | 41.65M | 41.78M | 50.29M | 123.74M | 44.80M | 127.37M |
|
Free Cash Flow
|
-0.80M | -0.65M | -0.68M | -2.42M | -1.05M | -0.98 | 0.01M | | -1.83M | -3.20M | -5.92M |
|
Net Cash Flow
|
-2.33M | 36.00M | 1.76M | -3.51M | 1.99M | 7.38M | 2.87M | 97.91M | -5.68M | -2.71M | -8.41M |