USD 0.0
(0.0%)
Breakdown | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 |
---|---|---|---|---|---|---|
Operating Cash Flow | 913 Thousand | 3.37 Million | 4.93 Million | 4.24 Million | 9.23 Million | 8.52 Million |
Net Income | -2.77 Million | 556 Thousand | -546 Thousand | 3.77 Million | 4.75 Million | 2.47 Million |
Depreciation & Amortization | 773 Thousand | 772 Thousand | 1.07 Million | 1.35 Million | 2.14 Million | 3.13 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 1 Million | 2.78 Million | 3.05 Million | -865 Thousand | 1.4 Million | 3.65 Million |
Other non-cash items | 1000.00 | - | 2000.00 | - | - | - |
Investing Cash Flow | 402 Thousand | -870 Thousand | -1.32 Million | 301 Thousand | -1.7 Million | -367 Thousand |
Investments in PPE | -207 Thousand | -363 Thousand | -1.49 Million | - | -1.39 Million | -1.19 Million |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | 609 Thousand | - | 1000.00 | 293 Thousand | -316 Thousand | 832 Thousand |
Financing Cash Flow | -282 Thousand | -591 Thousand | -249 Thousand | -11.9 Million | -776 Thousand | -6.83 Million |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | -601 Thousand | -10.96 Million | -920 Thousand | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | - | - | 144 Thousand | -1.41 Million |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | -939 Thousand | 2.36 Million | 670 Thousand | 256 Thousand | 435 Thousand | 1.76 Million |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | 7.76 Million | 5.28 Million | 1.06 Million | 8.26 Million | 2.03 Million | 848 Thousand |
Cash at end of period | 8.79 Million | 7.2 Million | 4.41 Million | 899 Thousand | 8.77 Million | 2.17 Million |
Capital Expenditure | -207 Thousand | -363 Thousand | -1.49 Million | - | -1.39 Million | -1.19 Million |
Effect of forex changes on cash | - | - | - | -1000.00 | -7000.00 | - |
Net cash flow / Change in cash | 1.03 Million | 1.91 Million | 3.35 Million | -7.36 Million | 6.73 Million | 1.32 Million |
Free Cash Flow | 706 Thousand | 3.01 Million | 3.43 Million | 4.24 Million | 7.83 Million | 7.33 Million |
Breakdown | 2005 Q2 | 2005 Q1 | 2004 FY | 2004 Q4 | 2004 Q2 | 2004 Q1 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | - | - | -2.77 Million | - | - | - |
Depreciation & Amortization | - | - | 773 Thousand | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | 1 Million | - | - | - |
Other non-cash items | - | - | 1000.00 | - | - | - |
Investing Cash Flow | - | - | 402 Thousand | 402 Thousand | - | - |
Investments in PPE | - | - | -207 Thousand | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | 609 Thousand | - | - | - |
Financing Cash Flow | - | - | -282 Thousand | -282 Thousand | - | - |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | - | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | -939 Thousand | - | - | - |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | - | - | 7.76 Million | - | - | - |
Cash at end of period | - | - | 8.79 Million | 1.03 Million | - | - |
Capital Expenditure | - | - | -207 Thousand | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | - | 1.03 Million | 1.03 Million | - | - |
Free Cash Flow | - | - | 706 Thousand | 913 Thousand | - | - |
DCMFINSERV
0JG5
ALBKK
ALCJ
000950
SOTGY