|
Net Income
|
-3.83M | | | -2.16M | -3.83M | -5.09M | -3.61M | -6.17M | -1.64M | -1.96M | -1.80M | 18.72M | -3.09M | -3.88M | -6.01M | -24.60M | -0.78M | -2.29M | -3.68M | -1.09M | 7.25M | 1.04M | -0.46M | -0.20M | 0.50M | -0.11M | 0.07M | 0.08M | -0.07M | | | | | -9.96M | -8.19M | -5.23M | -8.17M | -121.29M | 98.46M | 23.04M | -35.34M | -13.15M | -20.77M | -30.62M |
|
Depreciation and Depletion
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.17M | 0.05M | 0.24M | 0.03M | 0.07M | 0.94M | 0.21M | 0.29M | 0.26M | 0.33M | 0.26M | 0.26M | 0.31M | 0.24M | 0.61M | 0.95M | 0.63M | 0.60M | 0.53M | 0.82M | 0.59M | 1.12M | 2.79M | 1.45M | 1.44M | 1.45M | 3.07M | 1.76M | 1.89M | 5.31M | 0.67M | 0.73M | 0.84M | 0.85M | 0.89M | 0.95M | 0.78M | 0.63M | 0.47M | 1.85M | 2.90M | 3.24M | 2.72M | 3.15M |
|
Deferred Taxes
|
| | | | | | | | | | | | -0.83M | 0.02M | 0.01M | -0.07M | 0.03M | 0.01M | 0.01M | 0.01M | -0.05M | 0.02M | -0.45M | 0.45M | -0.23M | 0.02M | 0.01M | 0.01M | -0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | 0.01M | 0.01M | -0.01M | 0.11M | 0.01M | 0.02M | 0.01M |
|
Gains from Investment Securities
|
0.55M | | | 0.51M | 0.96M | 1.45M | 1.52M | 1.83M | | | | | | 0.26M | 0.01M | 0.08M | -0.30M | 0.74M | -1.55M | -0.20M | -1.00 | | 0.38M | | | | | 2.00M | -0.63M | | | | | | | | | 79.28M | -112.05M | -36.02M | 26.46M | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | 1.70M | 0.16M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 0.44M | 0.60M | 0.61M | 0.64M | 0.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-3.97M | -3.07M | -1.73M | -1.81M | -3.55M | -3.71M | -3.72M | -3.43M | -3.71M | -2.24M | -1.76M | 19.12M | -2.55M | -0.28M | -0.33M | -0.54M | -1.98M | -3.12M | -6.72M | -7.62M | -1.68M | -5.74M | -8.55M | -11.87M | -14.38M | -18.32M | -19.19M | -16.29M | -17.10M | -16.07M | -12.47M | 5.73M | -3.94M | -10.05M | -11.03M | -6.84M | -2.77M | -6.20M | -16.28M | -11.53M | -15.09M | -9.50M | -11.35M | -16.36M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.14M | 0.05M | 0.13M | 0.09M | 0.04M | 0.02M | 0.02M | 0.07M | -1.00 | | | | | | 0.10M | 0.34M | 0.35M | 0.35M | 0.34M | 0.35M | 0.35M | 0.35M | 0.35M | 1.13M | | | | | | | | 0.35M |
|
Amortization of Deferred Charges
|
0.04M | 0.07M | 0.02M | 0.11M | 0.09M | 0.05M | 0.05M | 0.04M | 0.03M | 0.01M | 0.01M | -987.00 | -1.00 | 0.11M | 0.25M | -0.02M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.41M | 1.02M | 1.24M | 1.07M | 1.22M | 1.10M | 1.10M | 1.06M | 0.62M | 0.45M | 0.43M | 0.43M | 0.54M | 0.45M | 0.46M | 0.46M | 0.29M | 0.07M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.07M | 0.14M | 0.13M | 0.06M |
|
Change in Receivables
|
| | | | | | | | | | | | 0.43M | -0.37M | 0.74M | 2.70M | -0.80M | -0.44M | -4.89M | 0.07M | 0.14M | 1.96M | -0.11M | 2.33M | -2.08M | 0.95M | 0.99M | -2.69M | 2.27M | -2.29M | -0.14M | 0.01M | 0.60M | -1.06M | -0.85M | 1.53M | -1.40M | -0.10M | -0.00M | 0.96M | -0.39M | | | |
|
Change in Inventory
|
| | | | | | | | | | | | 0.02M | 0.55M | 0.06M | -0.39M | 0.08M | -0.04M | -0.41M | -0.15M | 0.07M | -0.01M | -0.00M | -0.00M | -0.01M | -0.00M | 0.02M | -0.00M | 0.02M | -0.01M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.02M | | | | | | | | |
|
Change in Account Payables
|
-0.39M | -0.21M | 0.21M | 0.32M | -0.59M | -0.07M | 0.13M | 0.05M | 0.22M | -0.41M | -0.27M | -0.01M | 0.79M | 1.87M | -0.23M | -1.47M | -0.09M | -0.20M | 0.20M | -0.62M | 1.64M | 0.25M | -0.17M | -0.63M | 0.65M | 9.34M | -9.66M | 1.32M | -0.20M | 0.39M | -1.59M | -0.72M | 1.44M | 2.68M | -4.81M | 0.04M | -0.34M | 0.47M | -0.26M | 1.16M | -1.53M | 0.40M | 1.69M | -1.89M |
|
Change in Accured Expenses
|
-1.12M | -0.36M | 0.72M | -0.19M | 0.94M | 0.29M | 0.23M | 1.96M | -2.60M | -0.30M | 0.08M | 0.56M | 1.70M | 0.16M | 2.24M | 3.79M | 1.61M | 2.07M | -8.39M | -0.26M | -0.26M | -0.14M | -0.67M | 2.59M | -1.97M | 1.72M | 3.19M | -2.31M | 0.65M | -2.29M | -1.25M | 0.39M | -0.49M | -4.94M | -0.69M | -2.46M | -0.96M | -1.65M | 0.40M | -0.86M | 1.00M | -1.70M | 1.99M | 1.02M |
|
Change in Taxes
|
| | | | | | | | | | | 3.23M | -0.97M | 0.01M | -0.10M | 0.02M | -0.16M | -0.22M | -0.42M | -0.38M | -0.46M | -0.55M | 0.84M | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | 0.01M | 0.02M | 0.02M | 0.01M | 0.04M | 0.50M | 0.17M | 0.09M | 0.01M | 2.00 | | | 0.06M | | 0.02M | | 0.08M | 0.01M | | 0.06M | 0.04M | | 0.16M | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | 18.89M | 1.00 | | 1.43M | -1.43M | | | | | | | | | | | | | | | | | | | | | 0.36M | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | 3.96M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | | -0.01M | -18.90M | -0.02M | -0.01M | 1.39M | -0.50M | -0.17M | -0.09M | -0.01M | -0.18M | -1.25M | 12.84M | -0.06M | -0.39M | -0.02M | | -0.08M | -0.01M | | -0.06M | -0.04M | | -0.13M | | | | 0.36M | | | | | -70.86M | -13.26M |
|
Long-Term Debt Repayments
|
| | | 0.77M | 0.79M | 0.80M | 0.82M | 0.84M | 0.85M | 0.87M | 0.89M | 0.61M | | | | | | 0.02M | 0.02M | 0.02M | 0.18M | | | | | | | | | | | | -14.81M | | | 15.24M | | | | | | | | |
|
Shares Issued
|
| | | | | | | 1.00M | 0.90M | 1.19M | 3.46M | | -4.00 | 0.36M | -0.35M | 3.85M | 1.83M | 8.98M | | | | 3.89M | 31.54M | -31.54M | 31.54M | 37.65M | | | | | 0.03M | | -14.83M | 13.75M | | 18.72M | | 108.10M | | | 67.60M | | 0.04M | |
|
Cash from Financing Activities
|
-0.02M | -0.02M | -0.78M | -1.00M | 21.40M | -0.84M | -0.99M | 0.38M | 0.03M | 0.12M | 4.21M | -0.61M | 0.01M | 0.36M | 0.04M | 3.84M | 6.17M | 8.82M | 0.10M | 3.51M | 0.14M | 9.10M | 35.48M | 0.00M | 0.20M | 37.83M | 21.22M | 47.64M | 0.08M | | -14.78M | | 0.08M | 13.75M | 0.60M | 10.70M | 0.00M | 108.61M | -0.47M | | 67.71M | | -0.47M | 14.37M |
|
Change in Cash
|
-3.99M | -3.09M | -2.51M | -2.83M | 17.85M | -4.56M | -4.72M | -3.06M | -3.69M | -2.12M | 2.45M | 18.51M | -21.44M | 0.06M | -0.30M | 4.69M | 3.69M | 5.53M | -6.71M | -4.11M | -1.73M | 2.11M | 39.77M | -11.93M | -14.57M | 19.49M | 2.03M | 31.27M | -17.03M | -16.07M | -27.31M | 5.69M | -3.86M | 3.56M | -10.43M | 3.86M | -2.77M | 102.77M | -16.75M | -11.53M | 52.66M | -9.46M | -82.72M | -15.26M |
|
Free Cash Flow
|
-3.97M | -3.07M | -1.73M | -1.81M | -3.55M | -3.72M | -3.73M | -3.44M | -3.72M | -2.24M | -1.76M | 19.12M | -2.56M | -0.30M | -0.34M | -0.58M | -2.48M | -3.29M | -6.81M | -7.62M | -1.68M | -5.74M | -8.55M | -11.93M | -14.38M | -18.34M | -19.19M | -16.37M | -17.11M | -16.07M | -12.53M | 5.69M | -3.94M | -10.21M | -11.03M | -6.84M | -2.77M | -6.20M | -16.28M | -11.53M | -15.09M | -9.50M | -11.35M | -16.36M |
|
Net Cash Flow
|
-3.99M | -3.09M | -2.51M | -2.81M | 17.85M | -4.56M | -4.72M | -3.06M | -3.69M | -2.12M | 2.45M | 18.51M | -21.44M | 0.06M | -0.30M | 4.69M | 3.69M | 5.53M | -6.71M | -4.11M | -1.73M | 2.11M | 39.77M | -11.93M | -14.57M | 19.49M | 2.03M | 31.27M | -17.03M | -16.07M | -27.31M | 5.69M | -3.86M | 3.56M | -10.43M | 3.86M | -2.77M | 102.77M | -16.75M | -11.53M | 52.62M | -9.50M | -82.68M | -15.26M |