|
Net Income (Quarter)
|
| | | | | | | | | | | 0.34M | 0.03M | 0.30M | 0.12M | 0.02M | -0.14M | -0.08M | -0.15M | -0.04M | -0.29M | -2.61M | 0.35M | -0.06M | 0.20M | -1.35M | -0.34M | -0.62M | -0.62M | -0.71M | -1.04M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | 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 | 0.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.09M | | | | | | | | 0.79M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | 0.00M | | | | 0.02M | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | 0.30M | 0.08M | -0.47M | 0.61M | | -0.07M | 0.20M | -0.29M | 0.01M | -0.04M | 0.03M | 0.51M | -0.01M | -0.01M | -0.01M | 0.53M | -0.00M | -0.01M | 0.02M | -0.02M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 97.00 | -0.00M | | | 0.00M | -0.12M | | | 0.18M | 0.06M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | 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 (Quarter)
|
| | | | | | | | | | | 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 | 0.22M | -0.82M | -0.74M | -1.24M | 0.96M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | 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 | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | 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 | 0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | -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 | 0.00M | -0.11M | 0.48M | -0.21M | -0.94M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | 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 | -452.00 | 0.21M | -0.38M | -0.21M | -0.33M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | -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 | -0.16M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | 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 (Quarter)
|
| | | | | | | | | | | | -0.01M | 0.01M | -0.02M | -0.08M | 0.07M | -0.01M | -0.10M | -0.00M | -0.01M | 0.10M | -0.01M | -0.01M | -0.01M | -0.00M | -0.02M | -0.07M | 0.06M | -0.01M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | 807.00 | 666.00 | 410.00 | 0.00M | 0.03M | -0.03M | 0.04M | 0.02M | 102.00 | 0.04M | 0.11M | 937.00 | 0.02M | 0.00M | 0.20M | 0.00M | 0.01M | 0.02M | 0.01M | 977.00 |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.08M | 0.01M | 0.01M | | | | | 0.20M | 0.57M | | | | 0.01M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | -52.00 | -22.00 | | | | | | | 0.03M | -708.00 | 0.21M | 0.09M | 0.20M | 0.57M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | -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 | -0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | -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 | -0.14M | -860.00 | -0.00M | 0.03M | 0.27M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | -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 | -0.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | -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 | 1.13M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | 0.11M | -0.91M | 0.32M | 0.48M | -0.07M | -0.16M | 0.27M | 0.46M | -0.12M | -0.07M | -1.01M | -0.78M | -0.06M | -0.67M | -1.80M | 0.22M | -0.83M | -0.76M | -1.24M | 0.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | -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 | 1.22M |