|
Net Income
|
-0.05M | -0.12M | -0.03M | 0.08M | -0.14M | 0.04M | 0.07M | -0.44M | -0.09M | -0.34M | -0.23M | 0.09M | 0.42M | 0.08M | -0.35M | -0.66M | -0.65M | -0.87M | -0.30M | -0.40M | -0.24M | -0.74M | -0.43M | -0.38M | -0.32M | -0.97M | -0.70M | -0.43M | -0.52M | -0.83M | -0.71M | -0.62M | -0.60M |
|
Depreciation and Depletion
|
| | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M |
|
Deferred Taxes
|
| | | | | | | | | | | | 0.04M | 0.01M | -0.02M | -0.03M | -0.08M | 0.14M | 0.01M | -0.01M | -0.02M | 152.00 | -0.00M | -0.00M | 118.00 | 0.01M | 212.00 | | 6.00 | 2.00 | | | |
|
Gains from Investment Securities
|
| | | -0.36M | | | | | | | | | | 0.28M | 0.13M | 0.12M | 0.08M | -884.00 | 0.04M | 0.04M | 0.00M | -940.00 | 0.01M | 0.01M | -232.00 | -0.01M | 899.00 | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | 0.04M | 0.12M | | -84.00 | | | | | | | | | | | 0.01M | 0.07M | 0.01M | -377.00 | 0.00M |
|
Cash from Operations
|
-0.16M | -0.74M | 0.63M | -0.09M | | 0.62M | -0.36M | -0.59M | -0.69M | -0.11M | -0.23M | -0.55M | 0.04M | 0.19M | -0.13M | -0.01M | -0.41M | -0.30M | -0.15M | -0.34M | -0.24M | -0.07M | -0.27M | -0.47M | -0.25M | -1.01M | -1.24M | -0.41M | -0.42M | -0.65M | -1.45M | -0.49M | -0.26M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.00M | 0.00M | 0.03M | 0.03M | 0.00M | 0.00M | 0.04M | 0.04M | 0.00M | 0.00M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | 0.02M | 0.02M | -0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M |
|
Change in Receivables
|
0.49M | -628.00 | -0.44M | | | | 0.19M | 0.43M | 0.55M | 0.09M | -285.00 | 0.32M | -0.05M | -0.11M | -0.17M | 0.00M | 0.00M | 453.00 | 0.00M | -0.00M | 0.00M | -0.03M | 0.00M | 0.00M | 0.02M | 0.03M | -0.02M | 0.00M | 0.01M | 0.03M | -0.00M | -0.02M | -0.01M |
|
Change in Inventory
|
| | | | | | | | | | | | 0.07M | 0.05M | -0.01M | -0.07M | -0.01M | -0.10M | 0.00M | -0.03M | -0.05M | -0.26M | -0.00M | 0.02M | -0.01M | -0.01M | 0.01M | -0.00M | -274.00 | -0.00M | -0.00M | -0.00M | 0.00M |
|
Change in Account Payables
|
0.39M | -0.26M | -0.08M | | | | 0.00M | -0.02M | | -0.04M | -0.00M | 1.00 | -2.00 | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | -0.01M | 0.02M | -0.02M | -0.01M | 0.05M | 0.03M | -0.04M | 0.14M | 0.10M |
|
Change in Accured Expenses
|
-0.01M | 0.00M | | 0.02M | | -0.05M | 952.00 | 0.02M | 0.04M | 0.04M | 0.02M | 0.03M | 0.12M | 0.17M | -0.07M | -0.06M | 0.01M | 0.35M | -0.12M | -0.05M | -0.03M | 0.07M | -0.13M | -0.10M | 0.01M | 0.22M | -0.18M | -0.02M | 0.02M | 0.19M | -0.16M | 0.03M | 0.03M |
|
Change in Taxes
|
| | | | | 0.01M | -0.01M | -0.01M | -0.01M | | | | 0.13M | -0.31M | -0.17M | -0.27M | 0.02M | 0.00M | -0.32M | 0.02M | 0.03M | 0.00M | -0.25M | 0.02M | -0.07M | 0.00M | 0.01M | 0.01M | -0.00M | 0.01M | 0.00M | 0.00M | -0.01M |
|
Other Working Capital Changes
|
| | -0.35M | 0.26M | | 0.46M | -0.14M | -0.22M | -0.22M | -0.23M | 0.03M | -0.75M | -0.56M | -0.15M | -0.05M | -0.02M | -0.04M | -0.03M | -0.17M | -0.00M | -0.02M | 0.05M | -0.04M | -0.04M | -0.03M | -0.13M | 0.35M | -0.01M | -0.01M | 0.10M | 0.58M | 0.05M | -0.18M |
|
Capital Expenditures
|
| | | | | | | | | | | | | 34.00 | | | 0.00M | -11.00 | | | 0.01M | 0.00M | 0.04M | -0.03M | 701.00 | 0.05M | | | 0.05M | 0.00M | 649.00 | 11.00 | 7.00 |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00 | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | 1.00 | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | -0.50M | | 500.00 | | -0.00M | -0.00M | | 0.07M | 1.21M | -0.00M | 86.00 | | | -0.00M | 11.00 | | | -0.01M | -0.03M | -0.04M | 0.03M | -701.00 | -0.01M | | | -0.05M | -0.00M | -23.00M | -11.00 | -7.00 |
|
Other financing activities
|
| | | | | | | | | | | | 0.13M | 0.05M | 0.01M | 0.01M | 0.00M | | | | 0.01M | 0.05M | 0.01M | 0.02M | 0.09M | | | | | | | | |
|
Cash from Financing Activities
|
| | 2.49M | 0.00M | | 0.00M | | -0.00M | -0.00M | | | | -0.12M | -0.04M | -0.01M | -0.01M | -0.01M | 0.00M | | | -0.01M | -0.05M | -0.01M | -0.02M | -0.09M | 5.51M | -899.00 | -0.00M | -0.00M | -0.01M | 22.99M | 0.12M | 0.18M |
|
Exchange Rate Effect
|
| | -0.00M | -0.00M | | 0.00M | -0.00M | | -0.00M | 815.00 | 0.00M | 0.04M | 0.00M | 0.03M | -0.03M | -0.04M | -0.00M | 0.02M | -0.00M | -0.11M | 0.03M | 0.00M | -213.00 | -0.01M | 0.00M | 0.03M | -0.01M | -0.00M | 0.03M | -0.03M | -0.00M | 0.01M | -0.01M |
|
Change in Cash
|
-0.16M | -0.30M | 2.26M | -0.58M | | 0.62M | -0.36M | -0.60M | -0.70M | -0.11M | -0.16M | 0.84M | -0.08M | 0.17M | -0.16M | -0.05M | -0.42M | -0.28M | -0.16M | -0.63M | -0.22M | -0.15M | -0.32M | -0.47M | -0.34M | 4.52M | -1.25M | -0.42M | -0.44M | -0.68M | -1.46M | -0.36M | -0.08M |
|
Free Cash Flow
|
-0.16M | -0.74M | 0.63M | -0.09M | | 0.62M | -0.36M | -0.59M | -0.69M | -0.11M | -0.23M | -0.55M | 0.04M | 0.19M | -0.13M | -0.01M | -0.41M | -0.30M | -0.15M | -0.34M | -0.25M | -0.08M | -0.31M | -0.44M | -0.25M | -1.05M | -1.24M | -0.41M | -0.47M | -0.65M | -1.45M | -0.49M | -0.26M |
|
Net Cash Flow
|
-0.16M | -0.74M | 3.12M | -0.58M | | 0.62M | -0.36M | -0.60M | -0.70M | -0.11M | -0.16M | 0.66M | -0.09M | 0.14M | -0.14M | -0.02M | -0.42M | -0.30M | -0.15M | -0.34M | -0.25M | -0.15M | -0.32M | -0.45M | -0.35M | 4.50M | -1.24M | -0.41M | -0.47M | -0.65M | -1.46M | -0.37M | -0.08M |