|
Net Income
|
-1.65M | | -1.72M | -2.30M | -1.59M | -1.81M | -1.96M | -2.56M | -2.59M | -2.43M | -3.85M | -2.31M | -2.38M | -2.24M | -2.47M | -2.59M | -2.28M | -2.39M | -2.29M | -2.54M | -2.33M | -2.43M | -2.11M | -1.62M | -1.96M | -1.44M | -1.68M | -1.85M | -2.02M | -2.54M | -2.36M | -1.22M | -1.52M | -1.66M | -1.44M | -1.50M | -1.70M | -1.63M | -1.41M | -1.06M | -1.19M | -2.06M | -1.29M | -1.43M | -2.12M | -1.72M | -1.65M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | 0.03M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation
|
0.08M | 0.08M | 0.09M | 0.12M | 0.12M | 0.24M | 0.22M | 0.22M | 0.17M | 0.16M | 0.16M | 0.15M | 0.14M | 0.08M | 0.07M | 0.09M | 0.05M | 0.06M | 0.06M | 0.40M | 0.23M | 0.21M | 0.12M | 0.12M | 0.14M | 0.10M | 0.18M | 0.38M | 0.62M | 0.02M | -0.09M | 0.07M | 0.08M | 0.01M | 0.03M | 0.07M | 0.24M | 0.05M | 0.01M | 0.20M | 0.05M | 0.33M | 0.03M | 0.08M | 0.04M | 0.05M | 0.77M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.07M | 0.07M | 0.24M | 0.24M | 0.24M | 361.00 | 0.07M | 0.32M | 323.00 | 323.00 | 121.00 | 0.12M | 0.76M |
|
Gains from Investment Securities
|
| | | | 0.10M | | | | 0.00M | 0.01M | 0.00M | | | | | | | | | 0.88M | 0.60M | 0.60M | 0.60M | 2.13M | 0.60M | 2.68M | 0.06M | 2.70M | 3.63M | 3.31M | 3.22M | 2.96M | 3.04M | 3.04M | 2.78M | 0.01M | 2.78M | 2.76M | 2.76M | | 0.02M | 2.66M | 2.66M | 0.01M | 2.40M | | 0.20M |
|
Asset Writedowns and Impairment
|
0.01M | | 0.06M | 0.20M | | 0.01M | | 0.59M | 0.07M | 0.17M | 1.74M | | | | | | | | 0.04M | 0.29M | | | 0.34M | | | | | | | | | 0.25M | | | | | | | | 0.07M | | | 0.02M | 0.00M | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | 0.59M | | 0.07M | 0.13M | 1.46M | | | | 2.38M | | | 0.12M | 1.73M | 1.80M | 2.21M | 1.10M | 1.10M | 2.01M | 1.99M | 1.00M | 0.18M | 1.00M | 0.36M | 1.95M | 1.87M | 1.87M | 0.25M | 441.00 |
|
Cash from Operations
|
-1.64M | -1.48M | -1.18M | -1.18M | -1.83M | -1.33M | -1.64M | -1.46M | -2.72M | -2.18M | -1.52M | -2.25M | -2.27M | -1.96M | -1.85M | -2.18M | -1.86M | -2.72M | -1.74M | -2.06M | -2.02M | -1.95M | -1.49M | -1.45M | -1.39M | -1.65M | -1.11M | -1.82M | -1.51M | -2.16M | -1.87M | -1.17M | -1.50M | -1.84M | -0.92M | -0.73M | -0.55M | 0.05M | -1.27M | -1.45M | -1.00M | -1.52M | -1.43M | -0.41M | -1.11M | -0.51M | -1.83M |
|
Amortizatization of Intangibles
|
| | | | | | | | | 0.07M | 0.04M | | 0.05M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.06M | 0.01M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF)
|
0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.08M | 0.09M | 0.10M | 0.00M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.12M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables
|
| | | | | | | | | | | 0.10M | 0.22M | | | | 0.34M | | | | | | | | | | | | 0.12M | | | | -0.01M | -0.03M | 0.04M | 0.04M | -0.03M | -0.01M | 0.05M | 0.20M | 0.28M | -0.43M | 0.61M | -0.58M | -0.03M | -0.11M | 0.30M |
|
Change in Account Payables
|
-0.01M | -0.07M | 0.11M | -0.07M | -0.05M | 0.23M | -0.06M | 0.12M | 0.04M | 0.07M | 0.21M | -0.06M | -0.17M | 0.07M | 0.22M | -0.10M | 0.38M | -0.34M | -0.03M | 0.30M | 0.04M | -0.18M | -0.13M | 0.03M | 0.21M | -0.36M | 0.21M | -0.45M | 0.00M | 0.00M | -0.17M | -0.23M | 0.02M | 0.08M | -0.20M | -0.03M | 0.06M | 0.00M | -0.05M | -0.06M | 0.25M | -0.17M | 1.01M | -0.28M | -0.03M | 0.36M | -0.32M |
|
Change in Accured Expenses
|
-0.26M | 0.19M | 0.11M | 0.73M | -0.39M | 0.05M | 0.05M | 0.05M | -0.52M | 0.13M | 0.13M | -0.18M | 0.05M | 0.13M | 0.15M | 0.11M | 0.22M | -0.39M | 0.21M | -0.31M | -0.04M | 0.12M | 0.16M | -0.25M | 0.10M | 0.18M | 0.21M | -0.12M | 0.03M | 0.20M | 0.22M | -0.39M | 0.09M | 0.09M | 0.01M | 0.17M | 0.00M | 0.16M | 0.17M | 0.12M | -0.10M | 0.15M | -0.03M | 0.27M | -0.12M | 0.10M | -0.03M |
|
Other Working Capital Changes
|
-0.08M | 0.17M | -0.06M | -0.04M | 0.00M | 0.14M | -0.02M | -0.03M | -0.03M | 0.36M | -0.04M | 0.04M | -0.22M | 0.25M | -0.14M | -0.05M | 0.12M | 0.21M | -0.12M | -0.08M | -0.04M | 0.17M | -0.09M | -0.14M | -0.06M | 0.19M | -0.06M | -0.00M | -0.13M | 0.21M | -0.17M | -0.03M | 0.06M | 0.20M | -0.10M | 0.07M | 0.39M | 1.47M | -0.30M | -0.69M | -0.08M | -0.21M | -0.65M | -0.10M | 0.81M | 0.79M | -0.53M |
|
Capital Expenditures
|
0.02M | 0.05M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.12M | -0.04M | 0.03M | 0.03M | 0.03M | 0.01M | 0.00M | 0.02M | 0.03M | 0.05M | 0.01M | 0.01M | -0.00M | 0.01M | | | 0.00M | 0.01M | 0.05M | -0.03M | 0.04M | 0.01M | 0.01M | | | 0.01M | | | | | | | | 0.02M | 0.00M | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | | 0.00M | 0.01M | | | | | | | | | | |
|
Change in Intangibles
|
0.33M | 0.25M | 0.30M | 0.30M | 0.34M | 0.28M | 0.28M | 0.23M | 0.37M | 0.28M | 0.18M | 0.08M | 0.10M | 0.07M | 0.07M | 0.08M | 0.11M | 0.10M | 0.10M | 0.10M | 0.14M | 0.10M | 0.08M | 0.07M | 0.08M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | | 0.07M | 0.03M | 0.04M | 0.04M | 0.04M | 0.02M | 0.03M | 0.04M | 0.10M | 0.03M | 0.07M | 0.06M | 0.02M | 0.04M | 0.02M | 0.02M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 2.27M | 0.95M | | | | | | | | |
|
Cash from Investing Activities
|
-0.34M | -0.30M | -0.32M | -0.30M | -0.35M | -0.29M | -0.28M | -0.24M | -0.38M | -0.33M | -0.30M | -0.04M | -0.13M | -0.10M | -0.10M | -0.08M | -0.11M | -0.12M | -0.13M | -7.07M | -0.16M | 4.83M | -0.09M | 1.92M | -0.08M | -0.04M | -0.04M | -0.04M | -0.09M | -0.01M | -0.04M | -0.08M | -0.01M | -0.03M | -3.94M | 1.30M | -0.55M | 2.24M | 0.91M | -0.10M | -0.03M | -0.08M | -0.06M | -0.04M | -0.04M | -0.02M | -0.02M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | 0.06M | 0.06M | | 0.23M | 0.14M | 0.08M | 0.09M | 0.08M | 0.06M | 0.06M | 0.06M | 0.41M | 0.02M | | | 0.08M | 0.05M | 0.18M | 0.07M | 0.23M | 0.06M | 0.12M | 0.19M | 0.07M | 0.34M | 0.07M | 0.04M | | | 0.04M |
|
Cash from Financing Activities
|
5.80M | | 0.04M | 0.04M | 16.53M | 0.03M | -0.00M | | | | | | 8.67M | | | | 11.92M | | 11.59M | | | | | | | 0.27M | 6.12M | 0.04M | 3.50M | 2.08M | 0.11M | | 0.58M | 4.22M | 1.74M | | -0.01M | | | | -0.02M | 12.96M | | 0.01M | -0.02M | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.00M | | | -0.00M | 0.00M | -0.00M | -0.00M | 0.01M | -0.01M | | | |
|
Change in Cash
|
3.81M | -1.77M | -1.45M | -1.43M | 14.35M | -1.58M | -1.92M | -1.70M | -3.10M | -2.51M | -1.81M | -2.30M | 6.27M | -2.07M | -1.95M | -2.26M | 9.96M | -2.84M | 9.72M | -9.13M | -2.18M | 2.89M | -1.58M | 0.47M | -1.47M | -1.41M | 4.97M | -1.82M | 1.90M | -0.08M | -1.80M | -1.23M | -0.94M | 2.34M | -3.13M | 0.57M | -1.12M | 2.27M | -0.36M | -1.55M | -1.06M | 11.35M | -1.49M | -0.45M | -1.17M | -0.53M | -1.85M |
|
Free Cash Flow
|
-1.65M | -1.52M | -1.20M | -1.18M | -1.85M | -1.34M | -1.65M | -1.47M | -2.73M | -2.23M | -1.63M | -2.22M | -2.29M | -1.99M | -1.88M | -2.19M | -1.86M | -2.74M | -1.77M | -2.11M | -2.03M | -1.95M | -1.49M | -1.45M | -1.39M | -1.65M | -1.11M | -1.83M | -1.57M | -2.13M | -1.91M | -1.17M | -1.51M | -1.84M | -0.92M | -0.73M | -0.55M | 0.05M | -1.27M | -1.45M | -1.00M | -1.52M | -1.43M | -0.44M | -1.11M | -0.51M | -1.83M |
|
Net Cash Flow
|
3.81M | -1.77M | -1.45M | -1.43M | 14.35M | -1.58M | -1.92M | -1.70M | -3.10M | -2.51M | -1.81M | -2.30M | 6.27M | -2.07M | -1.95M | -2.26M | 9.96M | -2.84M | 9.72M | -9.13M | -2.18M | 2.89M | -1.58M | 0.47M | -1.47M | -1.41M | 4.97M | -1.82M | 1.90M | -0.08M | -1.80M | -1.24M | -0.94M | 2.35M | -3.12M | 0.57M | -1.12M | 2.28M | -0.36M | -1.55M | -1.06M | 11.35M | -1.49M | -0.45M | -1.17M | -0.53M | -1.85M |