|
Net Income
|
-0.44M | -2.31M | -2.96M | -0.39M | -0.10M | 0.12M | -0.03M | -0.74M | 0.03M | -0.48M | -0.79M | -2.48M | -0.30M | -0.21M | -0.05M | -0.41M | -0.20M | -0.06M | 0.21M | 0.05M | 0.03M | -0.08M | 0.07M | -0.37M | -0.02M | 0.03M | 0.12M | 0.21M | 0.22M | 0.13M | -0.20M | 0.22M | 0.15M | 0.31M | 0.14M | 0.16M | 0.20M | 0.19M | 0.22M | 0.33M | 0.16M | 0.02M | -0.92M | -0.34M | 0.05M | -1.43M | 0.18M | 0.25M | 0.12M | 0.14M | 0.09M | 0.02M | 0.31M | 0.16M | 274.00M | 0.54M | 0.66M | 0.61M | 0.31M | 0.43M | 0.74M | 0.50M | 0.57M | -1.52M | 1.59M | 0.77M | 0.74M |
|
Depreciation and Depletion
|
0.05M | | | 0.06M | 0.06M | | | | | 0.06M | 0.07M | 0.07M | | 0.07M | 0.02M | 0.07M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.05M | 0.05M | | 0.05M | 0.05M | 0.04M | | 0.05M | 0.05M | 0.06M | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | | | 0.10M | 0.10M | | |
|
Share-based Compensation
|
| | | 0.20M | 0.06M | | | | | 0.04M | 0.04M | 0.04M | | 0.01M | 0.04M | 0.06M | 0.05M | 0.05M | 0.04M | 0.06M | 0.07M | 0.08M | 0.07M | 0.07M | 0.04M | 0.04M | | 0.03M | 0.03M | 0.03M | | 0.04M | 0.02M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | | | 0.01M | 0.01M | | |
|
Deferred Taxes
|
-0.15M | -0.04M | 0.45M | 0.38M | -0.00M | -0.00M | | -0.00M | -0.06M | | -0.04M | | | 0.00M | -0.02M | | | | | | -0.01M | 0.02M | 0.03M | -0.15M | -0.00M | 0.00M | 0.01M | | | | 0.01M | | | | 0.01M | 0.01M | | | 0.01M | -0.05M | | 0.02M | | | | | | | | | | 0.04M | | | | -0.01M | | | | -0.00M | | | 0.00M | 1.00M | | 0.12M | 0.07M |
|
Cash from Discontinued Operations
|
| | | 0.15 | | 0.06 | -0.09 | -0.27 | 0.01 | 0.12 | -0.30 | -0.71 | 0.28 | | | | -0.18 | | | | 0.01 | | | | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.21 | | | | 3.39 | | | | 2.59 | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| 0.03M | 1.26M | 1.37M | -0.04M | -0.07M | 0.01M | 0.09M | | | 0.09M | 0.31M | 0.07M | 0.06M | 0.11M | 0.14M | 0.02M | 0.04M | 0.11M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | 0.61M | -0.26M | | -0.32M | 0.08M | 0.24M | | | | | | | | | | | | | | | | 1.17M | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.06M | 0.11M | 0.15M | 0.24M | 0.09M | 0.15M | 0.20M | 0.14M | 0.03M | 0.06M | 0.09M | 0.11M | 0.03M | 0.06M | 0.09M | | 0.13M | 0.33M | 1.03M | 0.22M | | | | 0.09M | | | | 0.22M | | | | 0.14M | | | | 0.09M | | | | 0.05M | | | |
|
Cash from Operations
|
| -1.26M | 0.94M | -0.65M | | 0.00M | 0.56M | 0.61M | 0.95M | 1.04M | -0.19M | -0.27M | | 0.21M | 0.21M | 0.36M | 0.48M | -0.17M | 0.19M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.36M | | | | -0.47M | | | | | | | | | | | | | | | | 0.47M | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | |
|
Depreciation & Amortization (CF)
|
0.05M | | | 0.06M | 0.06M | | | | | 0.06M | 0.07M | 0.07M | | 0.07M | 0.02M | 0.07M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.05M | 0.05M | | 0.05M | 0.05M | 0.04M | | 0.05M | 0.05M | 0.06M | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | | | 0.10M | 0.10M | | |
|
Change in Taxes
|
| | | | | | | | | | | 7.50M | | 0.01M | | 18.05M | 18.09M | 0.01M | 17.25M | 19.19M | | 0.01M | | 2.84M | | 2.65M | | | | | | | | | | -0.93M | | | | 12.58M | | | | 12.82M | | 0.01M | | | | 0.02M | | | | 0.02M | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45M | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.92M | -0.18M | -0.14M | | 0.03M | -0.04M | -0.09M | -0.16M | -0.28M | -0.10M | -0.50M | -0.05M | -0.04M | -0.06M | -0.17M | -0.06M | -0.03M | 0.24M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 1.68M | 0.13M | -0.33M | | 0.18M | -0.10M | -0.27M | 0.58M | 0.03M | -0.57M | 1.06M | 0.11M | -1.05M | -0.39M | | -0.01M | -0.18M | -0.37M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,000.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,000.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.67M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | -0.52M | 0.80M | | | 0.06M | -0.07M | -0.24M | 0.19M | 0.42M | -0.38M | 0.06M | 0.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
1.14M | 1.64M | 0.90M | 0.56M | 0.81M | 0.81M | 0.42M | 0.70M | 1.22M | 0.18M | 0.98M | 0.41M | 0.41M | 0.55M | 0.65M | 0.16M | 0.35M | 0.77M | 0.39M | 0.45M | | 0.64M | 1.17M | 1.52M | | | | 1.42M | | | | 1.29M | | | | 1.53M | 0.94M | 1.80M | 1.42M | 1.41M | | 0.62M | | 0.34M | | 0.62M | | 1.04M | | 2.07M | | 1.88M | | 2.12M | | 1.76M | | 1.93M | | 2.34M | | 2.36M | | 3.37M | | 5.17M | 7.32M |
|
Free Cash Flow
|
| -1.26M | 0.94M | -0.65M | | 0.00M | 0.56M | 0.61M | 0.95M | 1.04M | -0.19M | -0.27M | | 0.21M | 0.21M | 0.36M | 0.48M | -0.17M | 0.19M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| -0.50M | 0.90M | -1.11M | | 0.21M | 0.42M | 0.25M | 1.38M | 0.80M | -0.86M | 0.29M | 0.06M | -0.87M | -0.24M | 0.19M | 0.42M | -0.38M | 0.06M | 0.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |