Net Income
-20.62M 0.54M -13.31M 6.72M
Share-based Compensation Stock Comp.
0.13M 0.08M 0.22M 0.23M
Non-cash Items Non-Cash Items
2.69M 2.36M 1.90M 4.88M
Cash from Operations Cash from Ops.
0.20M 1.82M -2.04M 0.26M
Amortizatization of Intangibles Amort. of Intangibles
0.09M 0.08M 0.08M 0.09M
Amortization of Deferred Charges Amort. Deferred Charges
0.06M 0.02M
Depreciation & Amortization (CF) Dep. & Amort.
1.51M 1.54M 1.04M 1.25M
Change in Receivables Change Receivables
-0.29M 0.47M -0.16M -3.50M
Change in Inventory Change Inventory
-0.96M -0.54M -1.05M -0.89M
Change in Account Payables Change Payables
-0.49M 0.18M -0.01M 0.52M
Other Working Capital Changes Other WC Changes
-2.49M -0.54M -2.46M -1.05M
Capital Expenditures Capex
-0.72M -2.83M -1.61M -1.78M
Change in Intangibles Change Intangibless
2.04M
Cash from Investing Activities Cash from Investing
-0.72M -2.83M -1.61M -1.78M
Other financing activities Other financing
-0.74M -0.65M 0.00M 0.07M
Cash from Financing Activities Cash from Financing
2.53M -3.02M -0.01M 1.00M
Dividends Paid - Common Div. Paid (Common)
-0.36M -0.54M -0.47M -0.50M
Exchange Rate Effect FX Effect
0.01M -0.01M 0.16M -0.58M
Change in Cash
2.02M -4.04M -3.67M -0.51M
Beginning Cash Balance
5.03M 10.16M 12.18M 10.16M 17.48M 17.48M
Free Cash Flow FCF
0.93M 4.65M -0.44M 2.04M
Net Cash Flow NCF
2.01M -4.03M -3.67M -0.51M