|
Net Income
|
-1.82M | -2.06M | -2.14M | -2.44M | -2.05M | -2.09M | -2.44M | -2.66M | -2.45M | -2.79M | -2.73M | -2.42M | -2.77M | -4.03M | -3.02M | -3.42M | -3.11M | -3.52M | -3.65M | -6.12M | -4.16M | -5.26M | -6.89M | -6.12M | -5.18M | -5.65M | -5.61M | -6.18M | -6.55M | -6.51M | -6.14M | 5.29M | -8.45M | -19.98M | -0.77M | -6.24M | -0.21M | 0.01M | 0.10M |
|
Depreciation and Depletion
|
0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.06M | 0.20M | 0.31M | 0.26M | | | | | | | 0.41M | 0.40M | 0.42M | 0.43M | 0.46M | 0.50M | 484.00M | 491.00M | -973.50M | 0.50M | 525.00M | -523.90M | 0.50M | 0.50M | 0.57M | 0.14M | 0.14M | | | | |
|
Share-based Compensation
|
0.06M | 0.05M | 0.05M | 0.05M | 0.01M | 0.04M | 0.04M | 0.04M | 0.05M | 0.07M | 0.07M | 0.07M | 0.14M | 0.32M | 0.20M | 0.22M | 0.21M | 0.10M | 0.07M | 0.05M | 0.13M | 0.09M | 0.09M | 0.09M | 0.21M | 0.11M | 0.11M | 0.11M | 0.20M | 0.11M | 0.12M | 0.12M | 0.11M | 0.07M | 0.07M | 0.06M | 0.04M | 0.02M | 0.01M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | 0.07M | 0.04M | 0.05M | 0.05M | 0.07M | 0.12M | 0.13M | 0.13M | 0.13M | 0.25M | 0.25M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.00M | 0.01M | 0.01M |
|
Gains from Investment Securities
|
0.00M | | | | | | | 941.00 | 0.00M | 0.01M | | 0.00M | -13.00 | 0.01M | | 0.00M | 0.00M | -0.04M | 449.00 | -0.00M | 0.01M | | -0.02M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | 0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.03M | -0.01M | | 0.05M | 0.05M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.26M | 44.47M | | 81.09M | | | 0.07M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 0.00M | | | | 3.60M | 0.02M | 0.60M | 0.96M | 0.02M | 0.07M | 0.04M | 0.65M | | 0.71M | | | | 0.05M | | | 0.06M | | | 0.04M |
|
Cash from Operations
|
-1.96M | -1.68M | -1.80M | -2.02M | -2.50M | -1.89M | -2.28M | -2.43M | -2.47M | -2.87M | -2.13M | -2.35M | -2.13M | -3.07M | -3.08M | -2.96M | -2.93M | -4.04M | -3.61M | -3.70M | -4.52M | -5.94M | -4.65M | -5.36M | -5.33M | -5.93M | -6.70M | -3.05M | -6.14M | -6.10M | -6.22M | -5.77M | -4.42M | -4.33M | -4.01M | -1.11M | -2.36M | -1.55M | -1.65M |
|
Depreciation & Amortization (CF)
|
0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.07M | 0.21M | 0.28M | 0.29M | 0.29M | 0.29M | 0.35M | 0.36M | 0.35M | 0.35M | 0.38M | 0.41M | 0.42M | 0.44M | 0.45M | 0.48M | 0.49M | 0.50M | 0.51M | 0.52M | 0.53M | 0.53M | 0.54M | 0.55M | 0.58M | 0.15M | 0.15M | 0.04M | | | |
|
Change in Receivables
|
-0.02M | -0.00M | 0.01M | 0.13M | -0.07M | 0.06M | 0.05M | -0.03M | 0.04M | -0.12M | -0.02M | 0.04M | 0.02M | -0.03M | -0.04M | -0.02M | 0.03M | -0.03M | 0.00M | -0.02M | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | | 0.10M | -0.02M | 224.00 | 0.09M | -0.05M | -0.04M | -0.01M | 0.00M | 0.08M | 0.05M | 0.27M | 0.75M | 0.61M | 0.65M | 0.38M | -1.36M | 0.58M | 0.55M | -1.43M | 0.04M | 0.41M | 0.25M | 0.20M | 0.17M | 0.10M | -0.03M | -0.41M | -0.21M | -1.26M | -0.34M | 0.34M | -0.46M | | | |
|
Change in Accured Expenses
|
-0.03M | 0.21M | 0.15M | 0.01M | -0.29M | 0.25M | 0.17M | 0.50M | -0.51M | -0.27M | 0.13M | -0.31M | 0.25M | 0.67M | -0.58M | 0.26M | 0.34M | -0.06M | 0.09M | -0.02M | -0.21M | 0.06M | 0.16M | 0.28M | -0.36M | 2.07M | -2.07M | 0.52M | -0.32M | 1.07M | -1.04M | 0.03M | 0.15M | 0.62M | -0.42M | 0.30M | -0.26M | 0.57M | -0.37M |
|
Other Working Capital Changes
|
0.21M | -0.08M | -0.10M | -0.07M | 0.19M | 0.09M | 0.03M | 0.28M | -0.37M | 0.24M | -0.08M | -0.08M | -0.06M | 0.29M | -0.20M | -0.10M | 0.11M | 0.30M | 0.13M | -0.46M | 0.06M | 0.81M | -0.08M | 0.34M | 0.14M | 2.74M | -0.41M | -1.93M | 0.16M | 1.07M | 0.34M | -1.95M | -0.44M | -0.49M | -0.11M | -0.24M | 0.52M | -0.02M | -0.16M |
|
Capital Expenditures
|
0.01M | 0.72M | 0.03M | 0.18M | 0.46M | 15.74M | 1.04M | 1.66M | 2.03M | 1.01M | 0.34M | 0.63M | 0.46M | 0.47M | 0.90M | 0.49M | 0.69M | 0.90M | 1.05M | 1.34M | 1.21M | 1.23M | 1.72M | 1.55M | 5.76M | 24.71M | 14.41M | 22.59M | 22.93M | 23.66M | 19.67M | 2.63M | 11.45M | -1.03M | -0.95M | -0.27M | 9.14M | -7.29M | 0.72M |
|
Sales of Property, Plant and Equipment
|
0.00M | | 0.02M | | | | | 941.00 | 0.00M | 0.02M | 13.00 | 0.00M | | 0.01M | | 0.01M | 0.10M | | 0.00M | | | | | | | | | | | | | | | | 9.36M | 0.98M | 3.72M | 0.91M | 2.47M |
|
Change in Intangibles
|
0.00M | 0.00M | | -1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.01M | -0.72M | -0.01M | -0.33M | -0.46M | -15.74M | -1.04M | -1.81M | -2.03M | -0.98M | -0.34M | -0.73M | -0.46M | -0.46M | -0.90M | -0.65M | 0.42M | -0.91M | -1.06M | -1.69M | -1.22M | -72.93M | -9.67M | -23.72M | -7.47M | 49.43M | 14.98M | -22.59M | -22.94M | -23.66M | -19.67M | -2.63M | -1.13M | -0.72M | 8.69M | 0.73M | 3.72M | 0.91M | 2.47M |
|
Cash from Financing Activities
|
2.50M | 2.50M | 3.05M | 2.50M | 25.11M | 0.15M | -0.01M | -0.01M | 10.85M | 0.55M | -0.01M | 5.06M | 7.23M | 6.29M | -0.01M | -0.03M | 14.48M | 0.22M | 34.14M | 62.16M | 120.86M | 0.31M | 0.16M | -0.15M | -0.16M | -0.12M | -0.16M | 0.27M | 0.21M | -0.18M | -0.18M | -0.16M | -0.07M | 2.19M | -4.91M | 0.12M | -0.23M | | -0.60M |
|
Exchange Rate Effect
|
0.00M | -0.02M | 0.01M | -0.01M | -0.00M | -0.00M | 0.06M | 0.03M | -0.01M | -0.02M | -0.00M | -0.03M | 0.00M | 0.01M | 357.00 | 0.01M | -0.02M | -734.00 | -0.00M | -0.00M | 0.02M | 0.01M | -0.01M | 0.01M | 0.01M | -0.01M | -482.00 | 0.00M | 27.00 | 0.01M | -0.01M | 0.00M | -0.00M | -0.00M | 278.00 | -0.01M | 0.01M | -1.00 | |
|
Change in Cash
|
0.54M | 0.08M | 1.25M | | 22.15M | -17.48M | -3.27M | -4.22M | 6.35M | -3.32M | -2.49M | 1.96M | 4.64M | 2.77M | -3.99M | -3.63M | 11.95M | -4.73M | 29.47M | 56.76M | 115.15M | -78.55M | -14.17M | -29.22M | -12.95M | 43.38M | 8.12M | -25.37M | -28.86M | -29.93M | -26.08M | -8.56M | -5.61M | -2.86M | -0.23M | -0.27M | 1.14M | -0.64M | 0.22M |
|
Free Cash Flow
|
-1.97M | -2.40M | -1.83M | -2.19M | -2.96M | -17.63M | -3.32M | -4.08M | -4.50M | -3.87M | -2.47M | -2.98M | -2.59M | -3.54M | -3.98M | -3.45M | -3.63M | -4.94M | -4.66M | -5.04M | -5.73M | -7.17M | -6.38M | -6.91M | -11.09M | -30.64M | -21.11M | -25.65M | -29.07M | -29.76M | -25.89M | -8.41M | -15.87M | -3.30M | -3.06M | -0.85M | -11.50M | 5.74M | -2.37M |
|
Net Cash Flow
|
0.53M | 0.10M | 1.24M | 0.15M | 22.15M | -17.48M | -3.33M | -4.25M | 6.35M | -3.30M | -2.49M | 1.99M | 4.64M | 2.76M | -3.99M | -3.63M | 11.97M | -4.73M | 29.47M | 56.77M | 115.13M | -78.57M | -14.16M | -29.23M | -12.95M | 43.39M | 8.12M | -25.37M | -28.86M | -29.94M | -26.07M | -8.57M | -5.61M | -2.86M | -0.23M | -0.26M | 1.13M | -0.64M | 0.22M |