|
Net Income
|
0.24M | -0.18M | -0.04M | 0.23M | -1.49M | -0.76M | -1.74M | -0.52M | -1.13M | -0.98M | -0.65M | -0.73M | 15.63M |
|
Depreciation and Depletion
|
| 583.00 | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | |
|
Share-based Compensation
|
| | | | | 0.35M | 0.54M | -0.10M | 0.36M | -0.22M | 0.03M | | |
|
Deferred Taxes
|
| | | | | | | | | | | | 3.45M |
|
Gains from Investment Securities
|
| | | | | | 0.49M | 0.09M | | 0.01M | 0.12M | 0.34M | |
|
Non-cash Items
|
| | | | | | | | | 0.01M | | | |
|
Cash from Operations
|
| -0.32M | -0.15M | 0.61M | -0.87M | -0.35M | -1.17M | -0.33M | -0.18M | -1.18M | -0.21M | 0.04M | -0.85M |
|
Depreciation & Amortization (CF)
|
| 583.00 | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.08M | 0.06M | 0.08M | 0.03M |
|
Change in Receivables
|
| -0.02M | 0.23M | -0.18M | 0.02M | 0.02M | 0.13M | -0.11M | -0.18M | 0.25M | -0.12M | -0.04M | -0.11M |
|
Change in Inventory
|
| | -0.15M | 0.25M | -0.14M | 0.06M | 0.29M | 0.14M | 0.11M | -0.06M | 0.17M | -0.22M | -0.01M |
|
Change in Account Payables
|
| 0.22M | -0.15M | -0.18M | 0.17M | -0.09M | -0.03M | -0.03M | 0.62M | -0.43M | 0.03M | 0.13M | -0.21M |
|
Change in Accured Expenses
|
| 0.09M | 0.04M | 0.09M | -0.05M | 597.00 | -0.03M | -0.02M | 0.03M | -0.02M | 0.03M | 0.08M | 0.09M |
|
Other Working Capital Changes
|
| 0.12M | -0.05M | -0.48M | 0.50M | -0.13M | 0.03M | -0.16M | 0.02M | 0.13M | -0.18M | 0.01M | 0.35M |
|
Capital Expenditures
|
| -0.02M | 0.03M | 0.08M | -0.06M | | | | | | | | |
|
Acquisitions
|
| | | | | -125.00 | | | | | | | |
|
Cash from Investing Activities
|
| 0.02M | -0.03M | -0.08M | -0.29M | 125.00 | | | -0.25M | | | | |
|
Cash from Financing Activities
|
| | -0.01M | -0.07M | 3.77M | -125.00 | | | | | -0.25M | 4.36M | 6.16M |
|
Dividends Paid - Common
|
| | 0.01M | 0.11M | | | | | | | | | |
|
Change in Cash
|
| -0.33M | -0.19M | 0.46M | 2.62M | -0.35M | -1.17M | -0.36M | -0.43M | 0.33M | -0.46M | 4.40M | 5.31M |
|
Free Cash Flow
|
| -0.30M | -0.18M | 0.53M | -0.81M | -0.35M | -1.17M | -0.33M | -0.18M | -1.18M | -0.21M | 0.04M | -0.85M |
|
Net Cash Flow
|
| -0.30M | -0.19M | 0.46M | 2.62M | -0.35M | -1.17M | -0.33M | -0.43M | -1.18M | -0.46M | 4.40M | 5.31M |