|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.25M | -2.10M | -4.09M | -2.40M | -2.70M | -1.77M | -2.10M | 0.77M | 1.42M | 4.39M | 1.06M | 1.51M | 0.48M | 0.07M | -0.91M | -0.37M | -0.99M | 7.46M | -0.87M | -0.49M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.19M | 0.68M | 0.19M | 0.58M | 0.42M | | 0.18M | 0.23M | 0.24M | 0.23M | 0.15M | 0.24M | 0.17M | 0.35M | 0.19M | 0.24M | 0.15M | -0.02M | 0.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | | -0.01M | | -0.00M | -0.00M | -0.01M | 0.01M | -0.00M | 0.00M | -0.01M | 0.00M | -0.01M | 0.01M | 0.02M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.69M | 0.70M | 0.48M | 0.81M | 0.82M | 0.82M | | 0.32M | 0.32M | 0.49M | 0.00M | 0.24M | 0.24M | 0.24M | 0.27M | 0.55M | 0.55M | 0.55M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.00M | -0.08M | 0.41M | | 0.28M | | 0.27M | 0.09M | 0.09M | -0.26M | | | | -1.15M | | | | 0.35M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.01M | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.55M | -0.84M | -2.00M | -6.00M | -8.26M | -10.27M | | -25.98M | 8.54M | -5.15M | 15.65M | 5.86M | -9.28M | 2.44M | 14.79M | -8.04M | -12.46M | 4.26M | 0.86M | 2.90M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.61M | 1.59M | 1.58M | 1.52M | 1.58M | 1.49M | | 1.60M | 1.56M | 1.60M | 1.61M | 1.70M | 1.72M | 1.67M | 1.70M | 1.70M | 1.64M | 1.47M | 1.49M | 1.48M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.08M | -1.50M | -2.32M | 5.07M | 7.39M | 3.10M | | 8.84M | 2.95M | 12.46M | -21.96M | -4.63M | -0.43M | -0.81M | 0.08M | -2.30M | 4.27M | -1.01M | 1.52M | 0.14M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.32M | -7.08M | 8.50M | 5.69M | 1.55M | 0.53M | | 4.28M | 0.01M | -8.65M | -2.50M | -0.02M | 1.42M | 1.58M | -0.43M | 9.57M | 1.92M | -5.25M | -3.75M | 0.73M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.93M | -2.98M | 2.58M | 10.54M | 9.70M | 4.97M | | -0.78M | 2.56M | -3.35M | -4.43M | -4.00M | -0.32M | 1.40M | -1.46M | 6.82M | -2.68M | -2.65M | -0.12M | 0.23M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.37M | -1.33M | -0.39M | -0.25M | 0.66M | 1.27M | | 0.85M | 0.52M | 0.56M | 0.86M | -0.07M | -2.06M | -0.35M | -0.40M | 0.28M | 0.12M | -0.54M | -1.28M | 1.65M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | -10.12M | 11.01M | 0.04M | -0.01M | 0.15M | | 0.00M | -0.08M | 0.24M | 0.05M | -0.02M | -13.71M | 12.50M | 0.10M | 0.39M | -0.69M | 0.27M | 0.04M | -0.48M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.60M | 0.34M | 0.49M | 1.70M | 2.76M | | 1.06M | 2.91M | 1.34M | 1.09M | 1.74M | 0.79M | 0.74M | 0.34M | 0.92M | 1.20M | 0.47M | 1.04M | 2.78M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | 0.01M | | | | | | 0.00M | -0.00M | | 0.09M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -0.59M | -0.34M | -0.49M | -1.70M | -2.76M | | -1.06M | -2.90M | -1.34M | -1.08M | -1.74M | -0.63M | -0.74M | -0.34M | -0.92M | -1.20M | 12.05M | -1.04M | -2.69M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.01M | | 0.41M | 0.13M | 0.00M | | | 0.12M | | 0.05M | | 0.13M | | | | 0.06M | | | 0.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | -0.99M | 0.86M | 6.42M | 9.16M | 13.69M | | 16.05M | -5.27M | 6.13M | -15.20M | -4.14M | 9.78M | -1.25M | -8.12M | 2.44M | 13.49M | -16.15M | -0.55M | 0.27M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | -2.42M | -1.48M | -0.08M | -0.80M | 0.66M | | -11.00M | 0.37M | -0.35M | -0.64M | -0.03M | -0.14M | 0.45M | 6.34M | -6.52M | -0.17M | 0.16M | -0.74M | 0.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | -1.44M | -2.34M | -6.50M | -9.96M | -13.03M | | -27.05M | 5.62M | -6.48M | 14.56M | 4.11M | -10.07M | 1.70M | 14.45M | -8.95M | -13.66M | 3.79M | -0.19M | 0.13M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | -2.42M | -1.48M | -0.08M | -0.80M | 0.66M | | -11.00M | 0.37M | -0.35M | -0.64M | -0.03M | -0.14M | 0.45M | 6.34M | -6.52M | -0.17M | 0.16M | -0.74M | 0.49M |