|
Net Income
|
| | | | -0.02M | -0.01M | 24.76M | -28.32M | -0.76M | -1.12M | -0.24M | -2.52M | -0.77M | -0.47M | -2.06M | -1.44M | | -2.15M | -2.50M | -2.20M | -4.52M | | -8.15M | -8.82M | -8.61M | -22.35M | -9.81M | -13.80M | -10.65M | -7.78M | -10.14M | -9.56M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 1.56M | 1.26M | 1.25M | 1.23M | 1.29M | 1.31M | 1.47M |
|
Share-based Compensation
|
| | | | | | | | 0.60M | | | 1.97M | 0.97M | -2.94M | -667.00 | 0.49M | | -6.33M | 0.69M | 0.09M | 0.15M | | 3.40M | | 4.62M | 2.28M | 3.20M | 6.30M | 3.32M | 1.88M | 2.30M | 3.23M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.23M | 1.09M | 1.31M | 0.41M | 0.92M | 0.90M | 3.14M | 1.54M | 1.20M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | 0.01M | | | -0.06M | -0.07M | -0.06M | -0.64M | 1.12M | 1.20M | 1.36M | 2.63M | 0.52M | 0.19M | 5.82M | 1.23M | 9.45M | 8.03M | 0.86M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.05M | 0.32M | 0.04M |
|
Cash from Operations
|
-0.01M | -0.01M | -0.00M | -0.00M | -0.02M | -0.00M | -0.04M | -0.14M | -0.08M | | | -0.14M | -0.09M | -0.30M | -0.47M | -0.52M | | -1.43M | -0.84M | -0.79M | -2.63M | | -4.76M | | -5.01M | -4.31M | -5.55M | -7.26M | -10.28M | -5.80M | -7.14M | -9.81M |
|
Amortizatization of Intangibles
|
| | | | | | | 0.04M | 0.07M | | | 0.00M | 0.01M | 0.02M | 0.29M | 0.25M | | 0.61M | 0.99M | 0.92M | 4.28M | | 0.28M | | 1.15M | 1.18M | 1.17M | 0.73M | 0.89M | 0.99M | 0.31M | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 1.58M | 1.20M | 1.20M | 1.20M | 1.20M | 1.30M | 1.50M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.06M | -0.12M | 0.02M | -0.06M | -0.10M | 0.98M | 1.75M | -1.60M | 2.97M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.24M | 0.01M | 0.12M | 0.10M | 2.71M | 0.15M | 0.21M | 0.02M | 0.22M |
|
Change in Account Payables
|
0.00M | 85.00 | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | 0.00M | 0.00M | 0.00M | 0.12M | 0.21M | 0.17M | | | 0.25M | -0.23M | 0.30M | 0.05M | 0.05M | 0.56M | 0.04M | -0.14M | 0.16M | 0.31M | 0.51M | 0.39M | | -1.53M | 4.46M | -1.45M | -0.60M | -2.59M | 1.88M | -0.28M | -1.44M |
|
Other Working Capital Changes
|
| | | -0.00M | 0.00M | | -0.00M | | 0.00M | | | -0.05M | 0.32M | -0.10M | -0.03M | -0.10M | | -0.03M | 0.01M | | 0.08M | | -0.79M | | -0.38M | 1.35M | -1.17M | -0.12M | 1.20M | 1.16M | 2.14M | 0.68M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | 6.48M | 3.94M | 1.17M | 0.17M | 0.86M | 0.65M | 0.49M | 0.55M | 0.71M | 0.98M |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | -7.27M | -3.60M | -0.50M | -1.61M | -0.86M | -0.65M | -0.49M | -0.55M | -0.71M | -1.48M |
|
Other financing activities
|
| | | 0.04M | | | 0.04M | 27.93M | 28.52M | | | | | | 34.74M | 36.13M | 42.50M | | | | | 55.45M | | | | -1.70M | | | | | | |
|
Cash from Financing Activities
|
114.00 | 0.02M | 37.00 | 374.00 | 0.02M | 35.00 | 0.03M | 0.23M | | | | 0.17M | 0.05M | 0.38M | 0.51M | 0.45M | | 1.10M | 0.83M | 0.80M | 2.89M | | 15.09M | | 3.86M | 6.92M | 5.18M | 22.76M | -2.00M | 10.99M | 26.30M | 29.06M |
|
Change in Cash
|
-0.01M | 0.01M | -0.00M | -0.00M | 0.00M | -0.00M | -0.01M | 0.09M | -0.08M | | | 0.03M | -0.04M | 0.09M | 0.03M | -0.07M | | -0.33M | -0.01M | 0.01M | 0.27M | | 3.06M | | -1.65M | 1.01M | -1.23M | 14.85M | -12.77M | 4.63M | 18.45M | 17.77M |
|
Free Cash Flow
|
-0.01M | -0.01M | -0.00M | -0.00M | -0.02M | -0.00M | -0.04M | -0.14M | -0.08M | | | -0.14M | -0.09M | -0.30M | -0.47M | -0.52M | | -1.43M | -0.84M | -0.79M | -2.63M | | -11.24M | -3.94M | -6.18M | -4.47M | -6.42M | -7.91M | -10.78M | -6.35M | -7.85M | -10.79M |
|
Net Cash Flow
|
-0.01M | 0.01M | -0.00M | -0.00M | 0.00M | -0.00M | -0.01M | 0.09M | -0.08M | | | 0.03M | -0.04M | 0.09M | 0.04M | -0.07M | | -0.33M | -0.01M | 0.01M | 0.27M | | 3.06M | -3.60M | -1.65M | 1.01M | -1.23M | 14.85M | -12.78M | 4.65M | 18.45M | 17.77M |