| Net loss attributable to Cobra | -1.58M |
| Depreciation and amortization | 1.91M |
| Deferred income taxes | -29K |
| (Gain) loss on cash surrender value (CSV) of life insurance | -339K |
| Gain on sale of fixed asset | |
| Stock-based compensation | 102K |
| Receivables | 3.67M |
| Inventories | 179K |
| Other assets | -457K |
| Income tax refund | |
| Accounts payable | 1.25M |
| Other liabilities | -709K |
| Net cash provided by operating activities | |
| Property, plant and equipment | -382K |
| Premiums on CSV life insurance | -125K |
| Intangible assets | -495K |
| Net cash used in investing activities | |
| Bank borrowings | 52.12M |
| Net cash used in financing activities | |
| Effect of exchange rate changes on cash and cash equivalents | -170K |
| Net increase in cash | 794K |
| Cash at beginning of period | 3.06M |
| Cash at end of period | 3.85M |
| Interest | 423K |
| Income taxes | 13K |