|
Net Income
|
-0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.21M | -0.21M | -0.19M | -0.24M | -0.89M | -0.05M | -1.48M | -7.59M | -6.43M | -1.57M | 1.69M | -0.80M | -0.09M | -2.41M | -5.46M | 3.74M | -1.84M | 0.39M | -38.87M | 27.84M | -2.91M | -1.84M | -3.88M | -1.15M | -1.79M | -0.98M | -6.22M | -1.05M | -1.10M | -1.45M | -1.68M | -1.04M | -1.56M | -1.04M | -1.85M | -1.64M | -1.23M | -1.24M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.14M | 0.00M | 48.00 | 0.00M | | | | | | | | | | | 0.10M | | | 0.38M | | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | |
|
Cash from Discontinued Operations
|
-171.00 | | -0.02M | -0.00M | | | 0.02M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | 100.00 | -100.00 | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | | 22.97M | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | -0.00M | -0.00M | -0.01M | -100.00 | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -400.00 | -0.04M | -0.10M | -0.12M | -0.19M | -0.22M | -0.27M | -0.27M | -0.12M | -0.16M | -0.24M | -0.35M | -0.30M | -0.27M | -0.33M | -0.36M | -0.25M | -0.20M | -0.12M | -0.17M | 0.06M | -0.44M | -0.22M | -0.39M | -1.16M | -1.58M | -1.76M | -0.87M | -3.59M | -3.84M | -0.99M | -1.30M | -1.89M | -0.90M | -1.47M | -0.99M | -1.95M | -1.59M | -1.16M | -1.17M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.15M | 0.16M | 0.01M | | 0.38M | 0.40M | 0.01M | 0.01M | 0.37M | 0.29M | 0.02M | 0.02M | 0.18M | 0.23M | 0.02M | 0.02M | 2.40M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | | 0.03M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | -0.00M | 0.01M | -0.00M | -0.01M | 0.02M | -0.02M | 0.02M | -0.00M | 0.01M | 0.00M | | | | | 0.00M | -0.00M | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | 0.00M | | | | | 0.01M | 0.00M | 0.01M | -0.00M | -0.01M | | | 0.00M | -0.01M | | -0.00M | | -0.00M | -0.00M | | |
|
Change in Account Payables
|
0.01M | | | -147.00 | 0.00M | -0.00M | | 0.00M | -0.00M | 0.00M | 0.00M | -162.00 | 93.00 | 503.00 | 0.00M | -186.00 | -0.00M | 0.00M | -15.00 | 0.00M | -0.00M | 903.00 | -0.00M | 0.00M | -0.00M | 0.00M | | 0.00M | -0.00M | 0.02M | 0.00M | 0.03M | -0.04M | 0.10M | 0.08M | -0.00M | 0.04M | -0.03M | 0.09M | 0.01M | -0.09M | -0.07M | 0.03M | 0.07M | 0.05M | 0.01M | -0.62M | -0.16M | 0.05M | 0.22M | 0.31M | -0.43M | -0.03M | 0.02M | 2.94M | -2.91M | -0.01M | 0.02M | -0.05M | 0.02M | -0.01M | -0.05M | -364.00 | -0.00M | -0.01M | -0.02M |
|
Change in Accured Expenses
|
| | | 622.00 | 711.00 | -0.00M | | 912.00 | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 369.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 100.00 | 0.10M | 0.10M | 0.07M | | -0.02M | 0.03M | -0.08M | 0.04M | 0.04M | 0.01M | 0.01M | -0.02M | 0.06M | 0.04M | 0.04M | 0.06M | 0.05M | 0.05M | 0.03M | 0.04M | 0.01M | 0.02M | 814.00 | -0.01M | 0.01M | 0.04M | -0.01M | -0.01M | | | | | | | 0.00M | | -0.04M | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.10M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.04M | 0.01M | 4.00M | 17.35M | 6.52M | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | -0.10M | 0.10M | | | | | | | | | | | | | -0.25M | | | -0.20M | 0.20M | | | -5.02M | -5.06M | 5.04M | -4.54M | 2.01M | 0.93M | 6.52M | | -0.20M | | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 500.00 | | -500.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | 0.00M | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | | 0.00M | 0.12M | 0.01M | | | 0.29M | 0.09M | 0.11M | 0.25M | 0.49M | 0.63M | 0.43M | 0.58M | 0.11M | 0.36M | 0.26M | 0.14M | -0.14M | | | 0.13M | 0.09M | 3.66M | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 800.00 | 0.19M | 0.22M | | 0.17M | | 0.03M | 0.07M | | | | | | | 0.51M | 4.55M | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 500.00 | | | 0.13M | 0.37M | 0.10M | | | | | | | | | | | | | | | | 0.46M | -0.46M | | 14.76M | | | | | | | | | | | | 1.63M | 3.36M | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.08M | 0.08M | 0.07M | 0.03M | | 0.01M | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | 0.00M | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 500.00 | 0.05M | 0.11M | 0.14M | 0.37M | 0.10M | 0.38M | 0.09M | 0.12M | 0.25M | 0.24M | 0.42M | 0.43M | 0.39M | 0.11M | 0.31M | 0.18M | 0.14M | 0.12M | 0.18M | 0.25M | 0.62M | 0.11M | 2.81M | 9.31M | | 15.47M | 12.00 | | | | -0.19M | -0.08M | -0.08M | -0.07M | -0.03M | 1.63M | 3.35M | | |
|
Change in Cash
|
-171.00 | | | -471.00 | | 149.00 | 161.00 | -100.00 | 86.00 | 805.00 | -100.00 | -474.00 | -100.00 | 225.00 | 25.00 | -184.00 | -194.00 | -5.00 | -24.00 | 915.00 | | | -335.00 | -371.00 | 58.00 | 100.00 | 100.00 | 0.02M | 0.01M | 0.01M | 0.19M | -0.12M | 0.01M | -0.08M | -0.01M | 0.09M | -0.00M | 0.07M | 0.13M | 0.12M | -0.22M | -0.05M | -0.07M | -0.05M | -0.00M | 0.00M | 0.06M | 0.18M | -0.12M | 2.22M | 8.35M | -1.58M | 13.72M | -5.89M | -8.65M | 1.20M | -5.53M | 0.52M | -1.04M | 5.54M | -1.54M | -1.21M | -0.32M | 1.76M | -1.16M | -1.17M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | | | -0.00M | -0.00M | -0.01M | -100.00 | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -400.00 | -0.04M | -0.10M | -0.12M | -0.19M | -0.22M | -0.27M | -0.27M | -0.12M | -0.16M | -0.24M | -0.35M | -0.30M | -0.27M | -0.33M | -0.36M | -0.25M | -0.20M | -0.12M | -0.17M | 0.06M | -0.44M | -0.22M | -0.39M | -1.16M | -1.58M | -1.76M | -0.87M | -3.59M | -3.84M | -0.99M | -1.30M | -1.89M | -0.90M | -1.47M | -0.99M | -1.95M | -1.59M | -1.16M | -1.17M |
|
Net Cash Flow
|
| | | 0.00M | | 0.01M | 0.00M | -100.00 | 86.00 | 805.00 | -100.00 | -474.00 | -100.00 | 225.00 | 25.00 | -184.00 | -194.00 | -5.00 | -24.00 | 915.00 | | | -335.00 | -371.00 | 58.00 | 100.00 | 100.00 | 0.02M | 0.01M | 0.01M | 0.19M | -0.12M | 0.01M | -0.08M | -0.01M | 0.09M | -0.00M | 0.07M | 0.13M | 0.12M | -0.22M | -0.05M | -0.07M | -0.05M | -0.00M | 0.00M | 0.06M | 0.18M | -0.12M | 2.22M | 8.35M | -1.58M | 13.72M | -5.89M | -8.65M | 1.20M | -5.53M | 0.52M | -1.04M | 5.54M | -1.54M | -1.21M | -0.32M | 1.76M | -1.16M | -1.17M |