|
Net Income
|
0.02M | -0.06M | -0.06M | -0.06M | -0.07M | -0.08M | -0.10M | 1.07M | -0.04M | 0.24M | -0.18M | 0.34M | 0.03M | 0.30M | 0.67M | 0.02M | -0.14M | -0.08M | -0.05M | -0.04M | -0.29M | -2.61M | 0.35M | -0.06M | 0.20M | -1.35M | -0.34M | -0.62M | -0.62M | -0.71M |
|
Depreciation and Depletion
|
| | 0.01M | 0.01M | 0.01M | 0.03M | 0.07M | 0.01M | 0.01M | 0.03M | 0.06M | 0.01M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | -0.02M | 0.06M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | -0.09M | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | 0.00M | | | | 0.02M | | | | | | | | | |
|
Gains from Investment Securities
|
| | -5.00 | | | | | -0.71M | 1.42M | -0.01M | 0.01M | 0.30M | 0.08M | 0.06M | 0.08M | 0.17M | 0.23M | -0.01M | -0.57M | -0.01M | -0.02M | -0.02M | 0.56M | -0.01M | 0.28M | 0.22M | -0.35M | -0.00M | -0.01M | -0.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 0.00M | | | 97.00 | 0.00M | | | 0.00M | -0.08M | | | 0.18M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 0.04M | -0.06M | 0.00M | | -0.09M | -0.05M | -1.01M | -0.79M | -0.04M | -0.34M | -1.46M | -0.51M | | | |
|
Cash from Operations
|
-0.67M | | 0.24M | -0.05M | -0.05M | -0.06M | -0.06M | -0.98M | -0.16M | 0.75M | 0.93M | 0.12M | -0.91M | 0.32M | 0.48M | -0.04M | -0.20M | 0.31M | 0.48M | -0.12M | -0.02M | -0.90M | -0.78M | -0.04M | -0.67M | -1.60M | 0.08M | -0.82M | -0.74M | -1.24M |
|
Amortizatization of Intangibles
|
| | | | | | 0.01M | 0.00M | 0.01M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01M | | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.06M | 0.01M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | -0.02M | 0.06M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Change in Receivables
|
| | | -0.00M | 0.00M | -0.00M | 0.01M | 0.16M | 0.80M | -0.12M | -0.44M | -0.40M | 0.51M | -0.31M | 0.78M | -0.33M | -0.20M | -0.11M | 1.18M | -0.34M | -0.02M | -0.15M | 1.16M | -0.11M | 0.12M | -0.15M | 0.30M | -0.11M | 0.48M | -0.21M |
|
Change in Inventory
|
-0.01M | | 0.01M | 0.01M | 0.00M | -0.01M | 0.00M | 0.00M | -0.03M | 0.15M | 0.02M | 0.29M | -0.82M | 0.22M | -0.03M | 0.13M | -0.14M | -0.42M | 0.97M | -0.08M | 0.27M | -0.06M | -0.29M | 0.06M | -0.17M | 0.36M | | 0.21M | -0.38M | -0.21M |
|
Change in Account Payables
|
-1.06M | | 0.30M | 0.00M | 629.00 | -0.04M | 0.01M | -1.47M | 3.85M | -4.26M | 1.35M | -0.30M | -0.54M | 0.05M | -0.39M | -0.21M | -0.43M | -0.13M | 0.65M | -0.43M | 0.32M | -0.25M | -0.02M | 0.06M | -0.51M | 0.20M | 0.46M | -0.32M | 0.20M | -1.11M |
|
Change in Taxes
|
| | | | | | | -0.04M | -0.00M | -0.03M | 0.11M | 0.03M | 0.01M | 0.04M | -0.02M | 0.03M | 0.03M | 0.09M | -0.14M | -0.00M | -0.03M | 0.00M | -0.02M | -0.01M | 0.06M | -0.09M | | | | |
|
Other Working Capital Changes
|
0.11M | | -0.01M | -0.00M | 0.00M | | -0.01M | -0.00M | -0.00M | -0.00M | 0.01M | -0.01M | -0.00M | -0.00M | 0.09M | -0.08M | | | -0.05M | -0.01M | -0.01M | 0.10M | -0.01M | -0.01M | -0.01M | -0.00M | 0.12M | -0.07M | -0.01M | -84.00 |
|
Capital Expenditures
|
-0.02M | | -0.02M | -0.01M | 0.02M | -0.00M | 0.01M | 307.00 | -2.00 | | 0.42M | 807.00 | 666.00 | 410.00 | 0.00M | 0.03M | 0.00M | 0.00M | 0.02M | 102.00 | 0.04M | 0.11M | 937.00 | 0.02M | 0.00M | 0.20M | 0.00M | 0.01M | 0.02M | 0.01M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | -1.47M | 2.94M | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.08M | 0.01M | 0.01M | | | | | 0.20M | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | -52.00 | -22.00 | | | | | | | 0.03M | -708.00 | 0.21M | 0.09M | 0.20M | 0.57M | | | |
|
Cash from Investing Activities
|
-0.03M | | -0.02M | -0.01M | 0.01M | 0.00M | -0.01M | 1.71M | 0.02M | 0.00M | -0.42M | -0.30M | -0.06M | -0.06M | -0.08M | -0.20M | -0.22M | 0.02M | -0.05M | -0.01M | -0.00M | -0.36M | -1.43M | 0.00M | 0.06M | -0.20M | 0.55M | -0.02M | -0.03M | 0.99M |
|
Cash from Financing Activities
|
1.12M | | -0.43M | -0.00M | -0.01M | -0.10M | -0.07M | -0.01M | -0.00M | 0.00M | 0.00M | -0.01M | -0.01M | -0.01M | -0.00M | | 0.11M | -0.00M | -0.00M | -0.00M | -0.00M | 5.75M | 0.53M | 0.03M | 0.18M | -0.06M | -0.00M | -860.00 | -0.00M | 0.03M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | 0.90M | -2.13M | | | -0.03M | 0.02M | -0.04M | -0.20M | -0.20M | 0.23M | -0.02M | -0.19M | -0.10M | 0.05M | -0.07M | -0.04M | 0.57M | -0.41M | 0.04M | 0.22M | 0.03M |
|
Change in Cash
|
0.39M | | -0.16M | -0.05M | -0.07M | -0.16M | -0.12M | 0.54M | -0.11M | 0.90M | 0.60M | -0.31M | -0.99M | 0.22M | 0.42M | -0.28M | -0.50M | 1.45M | -0.67M | -0.15M | -0.21M | 4.39M | -1.63M | -0.08M | -0.48M | -1.30M | 0.22M | -0.80M | -0.55M | -0.18M |
|
Beginning Cash Balance
|
| | | 1.26M | | | | 0.86M | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.66M | | 0.26M | -0.03M | -0.08M | -0.05M | -0.07M | -0.98M | -0.16M | 0.75M | 0.51M | 0.11M | -0.91M | 0.32M | 0.48M | -0.07M | -0.20M | 0.31M | 0.46M | -0.12M | -0.07M | -1.01M | -0.78M | -0.06M | -0.67M | -1.80M | 0.07M | -0.83M | -0.76M | -1.24M |
|
Net Cash Flow
|
0.41M | | -0.20M | -0.07M | -0.05M | -0.15M | -0.14M | 0.73M | -0.14M | 0.76M | 0.52M | -0.19M | -0.97M | 0.25M | 0.40M | -0.23M | -0.31M | 0.33M | 0.42M | -0.12M | -0.03M | 4.49M | -1.68M | -0.01M | -0.43M | -1.86M | 0.63M | -0.84M | -0.77M | -0.21M |