|
Net Income
|
| | | | | -0.90M | -1.35M | 0.26M | -1.38M | -0.11M | 0.81M | -0.34M | -3.24M | -0.63M | -0.41M | -0.81M | -0.78M | -0.37M | -1.90M | -1.59M | -0.74M |
|
Depreciation and Depletion
|
| | | | | 0.03M | 0.04M | 0.01M | 0.00M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | |
|
Gains from Investment Securities
|
| | 0.07M | 1.38M | | 0.03M | 2.34M | 0.06M | -1.36M | 0.11M | | | -0.54M | | 0.08M | -0.31M | 1.01M | | -1.29M | -1.40M | -1.02M |
|
Cash from Operations
|
| | | | | -0.15M | 0.48M | -0.61M | 0.14M | 0.40M | -1.15M | -0.65M | -0.93M | 0.20M | -0.22M | -0.06M | -0.04M | -0.80M | -0.40M | -0.93M | -0.32M |
|
Amortizatization of Intangibles
|
| | | | | 0.15M | 0.11M | 0.08M | 0.09M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.04M | 0.01M | 0.01M | 0.00M | | |
|
Amortization of Deferred Charges
|
| | | | | 0.15M | 0.11M | 0.08M | 0.09M | 0.10M | 0.11M | 0.11M | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | 0.05M | 0.06M | 0.03M | 0.02M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | | | |
|
Change in Receivables
|
| | | | | | | | | 0.10M | 1.55M | 0.10M | -1.10M | -0.60M | | | -0.05M | | | 0.25M | 0.50M |
|
Change in Accured Expenses
|
0.29M | 0.10M | | | | 0.44M | 1.01M | -0.30M | 0.72M | 0.44M | -1.00M | -0.20M | -1.22M | 0.08M | 0.05M | 0.04M | 1.12M | -0.37M | -0.08M | -0.49M | 0.50M |
|
Change in Taxes
|
0.86M | 1.33M | | | 0.06M | 0.00M | 0.06M | 0.01M | -0.07M | | | 0.01M | -0.54M | | | -0.01M | 0.00M | | | | |
|
Other Working Capital Changes
|
0.72M | 1.55M | | | 0.69M | -0.13M | 0.76M | 0.80M | -0.98M | -0.06M | -0.13M | -0.11M | -0.12M | -0.10M | -0.12M | -0.07M | -0.06M | -0.07M | -0.04M | 0.01M | 0.60M |
|
Capital Expenditures
|
| | | | | | | 0.01M | 1.42M | 0.04M | -0.04M | 862.00 | -0.01M | 0.00M | 754.00 | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.28M | | 0.01M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 0.16M | | | | | | | | | | | | 0.01M | | | |
|
Cash from Investing Activities
|
| | | | | 0.43M | -2.53M | -0.06M | 0.57M | -0.24M | 0.08M | 0.24M | 0.38M | -0.44M | -0.01M | -0.30M | -0.83M | 0.01M | 0.43M | 0.22M | 0.60M |
|
Other financing activities
|
0.72M | 0.72M | | | 31.43M | | 31.50M | -0.08M | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | 0.07M | -0.11M | -1.92M | | | | | | | | | | | | 2.13M | 1.99M |
|
Exchange Rate Effect
|
| | | | | 0.01M | -0.08M | 0.18M | -0.26M | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | 0.36M | -2.24M | -2.41M | 0.44M | 0.12M | -1.04M | -0.36M | 0.14M | -0.24M | -0.22M | 1.98M | -0.87M | -0.79M | 4.81M | 1.41M | 2.27M |
|
Free Cash Flow
|
| | | | | -0.15M | 0.48M | -0.62M | -1.29M | 0.36M | -1.12M | -0.65M | -0.93M | 0.20M | -0.22M | -0.06M | -0.04M | -0.80M | -0.40M | -0.93M | -0.32M |
|
Net Cash Flow
|
| | | | | 0.35M | -2.15M | -2.60M | 0.70M | 0.16M | -1.08M | -0.40M | -0.55M | -0.24M | -0.23M | -0.36M | -0.87M | -0.79M | 0.03M | 1.42M | 2.27M |