|
Net Income
|
1.26M | 1.99M | 4.73M | 0.95M | 8.36M | 5.07M | 3.28M | 0.68M | 2.56M | 2.93M | 3.29M | -0.05M | 2.79M | 4.67M | 2.86M | -2.06M | 0.56M | 2.70M | 2.66M | 0.07M | 2.56M | 2.24M | 2.46M |
|
Depreciation and Depletion
|
0.24M | 0.24M | 0.24M | 0.25M | 0.26M | 0.24M | 0.00M | -0.26M | 0.00M | 0.01M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -62.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 348.00 |
|
Share-based Compensation
|
| | | | 3.15M | | 1.04M | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | 0.01M | -0.02M | 0.06M |
|
Gains from Investment Securities
|
0.64M | 0.22M | 0.78M | 1.36M | 0.67M | 0.85M | 1.82M | 0.44M | 1.00M | 0.04M | -1.08M | 3.43M | 0.02M | 2.94M | -0.02M | 1.17M | | | 1.11M | 1.12M | 0.05M | 1.24M | 1.01M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | 0.05M | 150.00 | |
|
Cash from Operations
|
2.35M | 3.24M | -0.69M | 8.06M | 13.77M | -2.61M | 1.86M | 1.04M | -1.44M | 2.94M | 3.27M | 3.82M | 2.72M | 4.04M | 2.25M | 3.72M | -9.22M | 3.88M | 4.59M | 1.81M | 2.04M | 2.64M | 3.81M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.16M | 0.15M | 0.14M |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.01M | 0.01M | 0.01M | 0.11M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | |
|
Depreciation & Amortization (CF)
|
0.26M | 0.25M | 0.26M | 0.29M | 0.37M | 202.00 | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -62.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 348.00 |
|
Change in Receivables
|
-0.18M | -2.66M | 4.13M | -6.21M | -8.28M | 6.99M | -0.27M | -3.44M | 6.35M | 1.38M | -0.28M | -5.95M | 4.00M | 1.59M | -0.03M | -6.92M | 3.62M | -0.05M | -1.43M | -1.88M | 3.55M | -0.49M | 0.02M |
|
Change in Inventory
|
0.02M | -0.01M | 0.04M | 0.18M | -0.23M | 0.14M | 0.18M | -0.28M | 0.01M | 0.27M | -0.08M | 0.00M | -0.25M | 0.02M | 0.04M | 0.01M | -0.03M | -0.00M | 0.00M | -0.01M | 0.01M | -0.07M | -272.00 |
|
Change in Account Payables
|
1.14M | -1.37M | -0.12M | 0.08M | 1.08M | -1.64M | | -0.01M | 0.43M | 0.94M | -0.64M | -0.09M | 0.70M | 0.40M | -0.90M | -0.91M | -0.06M | 0.36M | 0.26M | 0.09M | 0.32M | 0.17M | -0.03M |
|
Change in Accured Expenses
|
-0.14M | 0.02M | -1.42M | -0.35M | -0.35M | -0.00M | 0.14M | -0.02M | 0.46M | 0.10M | -0.05M | 0.15M | 1.18M | 0.50M | 0.51M | 0.88M | -3.35M | -0.25M | -0.05M | 0.31M | 0.59M | -0.16M | 0.06M |
|
Change in Taxes
|
-0.42M | 0.13M | -0.25M | -0.01M | 0.68M | 1.03M | -0.73M | -1.03M | 0.93M | 0.18M | 0.10M | -1.25M | 1.38M | 0.17M | -0.38M | -1.19M | 0.66M | 0.44M | -0.13M | | 1.29M | -0.43M | -0.17M |
|
Other Working Capital Changes
|
0.05M | 0.15M | -0.10M | -0.33M | -0.73M | -0.00M | 1.48M | 1.50M | -0.74M | -0.44M | 0.02M | 0.31M | -0.31M | -0.03M | 0.00M | 0.00M | 3.43M | -0.61M | -0.53M | -0.52M | -0.55M | -0.35M | -0.54M |
|
Capital Expenditures
|
| | | | | | 0.15M | 11.50M | | | | | | | | | 0.11M | 0.00M | 0.00M | 0.15M | | | |
|
Sales of Property, Plant and Equipment
|
| | | | 17.77M | 0.03M | | 0.05M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | 17.77M | -0.01M | -0.15M | -11.45M | | | | | | | | | -0.11M | -0.00M | -0.00M | -0.15M | | | |
|
Cash from Financing Activities
|
| | -0.00M | -4.27M | | | | | | | | | 40.05M | -0.00M | -0.10M | | 7.51M | 0.35M | 0.17M | -0.43M | | | |
|
Exchange Rate Effect
|
-0.27M | 0.04M | 0.75M | 0.91M | -1.03M | 0.74M | -0.24M | 0.65M | 0.09M | -2.61M | -2.87M | 2.54M | -0.76M | -5.08M | -0.43M | 2.65M | -1.42M | -0.65M | 3.61M | -4.20M | 0.61M | 1.41M | -1.07M |
|
Change in Cash
|
2.08M | 2.85M | 0.06M | 4.70M | 30.51M | -1.88M | 1.47M | -7.90M | -1.34M | 0.33M | 0.40M | 5.70M | 42.01M | -1.04M | 1.72M | 4.10M | -3.24M | 3.58M | 8.36M | -2.98M | 2.65M | 4.04M | 2.74M |
|
Beginning Cash Balance
|
-2.08M | -2.85M | -0.06M | 19.27M | 23.96M | 54.48M | 52.59M | 54.07M | 46.16M | 44.82M | 45.15M | 45.55M | 51.25M | 1.04M | 92.21M | 93.94M | 98.04M | 94.80M | 98.37M | 106.74M | 103.76M | 106.41M | 110.45M |
|
Free Cash Flow
|
2.35M | 3.24M | -0.69M | 8.06M | 13.77M | -2.61M | 1.72M | -10.47M | -1.44M | 2.94M | 3.27M | 3.82M | 2.72M | 4.04M | 2.25M | 3.72M | -9.33M | 3.88M | 4.59M | 1.66M | 2.04M | 2.64M | 3.81M |
|
Net Cash Flow
|
2.35M | 3.24M | -0.69M | 3.79M | 31.54M | -2.63M | 1.72M | -10.41M | -1.44M | 2.94M | 3.27M | 3.82M | 42.77M | 4.04M | 2.15M | 3.72M | -1.82M | 4.22M | 4.76M | 1.23M | 2.04M | 2.64M | 3.81M |