|
Net Income
|
-2.25M | -2.07M | -2.14M | -1.96M | -3.48M | -0.57M | -1.10M | -0.56M | -2.72M | -2.30M | -1.98M | -2.06M | 2.04M | -2.49M | -2.90M | -2.97M | -3.25M | -2.99M | -2.24M | -1.67M | -1.88M | -1.45M | -1.22M | -1.23M | -1.55M | -1.12M | -1.65M | -2.05M | -1.67M | -1.47M | -2.47M | -2.51M | -3.65M | -3.80M | -3.98M | -3.97M | -4.29M | -3.79M | -4.47M | -5.71M | -7.13M | -4.90M | -4.71M | -4.15M | -4.41M | -4.97M | -5.65M | -6.03M | -5.84M | -5.89M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.03M | | 0.03M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.25M | 0.25M | 0.25M | 0.23M | 0.23M | 0.31M | 0.30M | 0.38M | 0.32M | 0.32M | 0.35M | 0.46M | 0.30M | 0.18M | 0.19M | 0.32M | 0.38M | 0.77M | 0.27M | 0.25M | 0.28M | 0.21M | 0.26M | 0.15M | 0.20M | 0.22M | 0.22M | 0.23M | 0.24M | 0.29M | 0.33M | 0.32M | 0.25M | 0.59M | 0.93M | 0.90M | 0.88M | 1.18M | 1.17M | 1.31M | 1.65M | 1.58M | 1.54M | 1.50M | 1.80M | 1.90M | 1.70M | 1.91M | 2.27M | 2.02M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 2.93M | 0.43M | 0.43M | 0.63M | 2.16M | 1.15M | 1.59M | | | | | | | | | | | | | | 0.27M | 0.46M | 0.61M | 0.62M |
|
Gains from Investment Securities
|
| | | 3.68M | | 6.11M | 6.13M | 6.43M | 6.44M | 6.75M | 6.74M | | 7.35M | 7.46M | 7.55M | 10.34M | 10.81M | 10.35M | 11.70M | 0.22M | 1.31M | 1.37M | 1.39M | 1.39M | 1.46M | 1.60M | 1.64M | 1.63M | 1.72M | 1.89M | 1.81M | 1.39M | 1.38M | | 0.06M | | | 0.34M | | 0.01M | 0.08M | 0.09M | 0.04M | 0.15M | 0.13M | 0.06M | 0.08M | 1.35M | 1.34M | 1.32M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.09M | 0.08M | 0.03M | -0.06M | 0.05M | -0.08M | -0.03M | 0.17M | 0.28M | 0.45M | 0.35M | -0.15M | -0.36M | | 0.21M | 0.22M | | |
|
Non-cash Items
|
| | | 1.50M | | | | 1.85M | | | | 4.42M | | | | 0.00M | | 1.71M | 2.05M | 0.95M | 0.84M | 0.62M | 0.01M | 0.56M | 0.62M | 0.59M | 2.89M | 1.27M | 0.95M | 4.10M | 20.76M | 21.52M | 14.92M | | | | | | | | | | | | | | 13.22M | 8.90M | 1.30M | 1.28M |
|
Cash from Operations
|
-1.57M | -1.91M | -1.32M | -1.44M | -1.88M | -1.37M | -1.95M | -2.23M | -2.24M | -2.19M | -1.84M | -1.51M | -1.36M | -1.72M | -2.18M | 12.51M | -2.80M | | | -1.96M | -1.11M | -0.98M | -0.58M | -0.61M | -0.81M | -0.96M | -0.47M | -2.33M | -1.71M | -1.37M | -2.40M | -2.13M | -3.72M | -3.30M | -3.55M | -4.27M | -4.98M | -3.85M | -3.06M | -5.68M | -5.08M | -1.80M | -1.17M | -3.84M | -2.67M | -1.20M | -1.29M | -6.20M | -2.52M | -3.12M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.14M | 0.12M | 0.07M | 0.06M | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.32M | 0.33M | 0.39M | 0.32M | 2.06M | -0.00M | -0.00M | 0.00M | 0.01M | 0.04M | 0.04M | 0.05M | 0.06M | 0.09M | 0.09M | 0.10M | 0.11M | | | 0.14M | 0.14M | 0.14M | 0.15M | 0.17M | 0.19M | 0.16M | 0.21M | 0.79M | 0.03M | 0.03M | 0.03M | 0.09M | 0.10M | 0.10M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | | 0.17M | 0.32M |
|
Depreciation & Amortization (CF)
|
0.07M | 0.07M | 0.11M | 0.11M | 0.10M | 0.11M | 0.10M | 0.11M | 0.11M | 0.12M | 0.11M | 0.08M | 0.09M | 0.11M | 0.09M | 0.08M | 0.09M | | | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.06M | 0.06M | 0.05M | 0.16M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.18M | 0.27M | 0.24M | 0.24M | 0.23M | 0.26M | 0.24M | 0.23M | 0.27M | 0.32M |
|
Change in Receivables
|
-0.01M | -0.02M | -0.18M | 0.57M | -0.24M | 0.01M | 0.02M | 0.26M | -0.06M | 0.06M | 0.35M | -0.02M | -0.32M | 0.15M | -0.05M | -0.08M | 0.14M | | | -0.04M | -0.14M | 0.28M | 0.18M | 0.03M | 0.11M | 0.76M | -1.04M | -0.10M | 0.18M | 0.28M | 0.46M | 0.13M | 0.49M | 0.23M | -0.19M | -0.15M | 1.16M | -0.02M | -0.77M | 0.18M | 0.40M | 0.07M | 1.14M | -0.85M | 0.60M | 0.40M | 1.05M | -0.85M | 0.61M | -0.26M |
|
Change in Inventory
|
-0.09M | -0.10M | 0.23M | -0.13M | 0.96M | 0.09M | 0.13M | 0.03M | 0.16M | 0.10M | 0.10M | -0.05M | 0.15M | 0.15M | 0.36M | -0.31M | 0.11M | | | 0.30M | 0.04M | -0.13M | -0.33M | 0.05M | 0.15M | 0.71M | 0.12M | 0.36M | -0.05M | 0.01M | -0.30M | -0.05M | 0.35M | 0.38M | 1.03M | 0.88M | 0.91M | 1.53M | 1.10M | 0.58M | -0.67M | -0.17M | -0.98M | -0.05M | 0.37M | -0.75M | -0.31M | -0.08M | -0.40M | 0.50M |
|
Change in Account Payables
|
| | | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.76M | 0.26M | 0.66M | 0.56M | -0.33M | -1.05M | -0.64M | -0.72M | -0.81M | 0.13M | -0.00M | -0.02M | -0.09M | 0.76M | 0.53M | -0.06M | 0.01M | | | -0.50M | 0.30M | -0.16M | 0.08M | -0.15M | 0.86M | 0.79M | -0.34M | -0.16M | 0.25M | -0.03M | -0.52M | -0.05M | 1.37M | 0.11M | -0.13M | -0.69M | 1.37M | 0.58M | 0.34M | -0.96M | 0.68M | -0.74M | 0.37M | -0.93M | 1.66M | 0.65M | 1.73M | -2.88M | 0.94M | 0.69M |
|
Other Working Capital Changes
|
-0.65M | -0.65M | -0.65M | -0.65M | -0.65M | -0.65M | -0.65M | -1.28M | -0.76M | 0.08M | 0.03M | -0.00M | -0.10M | -0.02M | -0.00M | -0.02M | 0.01M | | | -0.04M | 0.17M | -0.06M | -0.05M | -0.01M | 0.23M | -0.07M | -0.01M | -0.21M | -0.16M | 0.50M | -0.25M | -0.09M | 0.85M | -0.16M | -0.34M | -0.13M | 1.14M | 0.14M | 0.07M | -0.15M | -0.33M | -0.07M | 2.25M | -1.46M | -0.17M | 0.21M | 0.55M | -0.58M | 0.01M | -0.14M |
|
Capital Expenditures
|
| | 0.01M | 0.01M | 0.00M | 0.08M | 0.01M | 0.03M | 0.01M | 0.05M | 0.02M | 824.00 | 0.00M | 0.00M | 0.01M | 0.04M | 0.01M | | | 0.02M | 0.03M | 0.01M | 839.00 | | | | -190.00 | | | | | 0.04M | -0.04M | 0.12M | 0.04M | 0.07M | 0.08M | 0.07M | 0.04M | 0.14M | 0.32M | 0.23M | 0.02M | | | 0.01M | 0.26M | 0.18M | 0.09M | 0.20M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | 0.56M | 0.21M | | 0.17M | | 0.17M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -0.01M | -0.01M | -0.00M | -0.08M | -0.01M | -0.03M | -0.01M | -0.05M | -0.12M | -824.00 | -0.00M | -0.00M | -0.01M | -0.04M | -0.01M | | | -0.02M | -0.03M | -0.01M | -839.00 | | | -0.01M | 190.00 | -0.44M | | -341.00 | -0.04M | -0.04M | 0.04M | -0.12M | -0.04M | -0.18M | -21.67M | -0.63M | 11.75M | -0.14M | 9.51M | -0.23M | -0.19M | | | -0.01M | -0.26M | -0.18M | -0.09M | -0.20M |
|
Other financing activities
|
0.25M | | | 31.50M | 51.83M | | | | | | | | | | | | | | | | | | | | | 0.22M | | 0.23M | 0.24M | 0.29M | 0.33M | 0.32M | 0.25M | | | | | | | | | | | 1.50M | 1.80M | 1.90M | 1.70M | 1.91M | 2.27M | 2.02M |
|
Cash from Financing Activities
|
| | 0.81M | 1.52M | 3.42M | 0.99M | 4.53M | 0.09M | 9.83M | 0.01M | 0.01M | | 3.65M | | | 9.38M | | | | 0.21M | 0.33M | -2.00M | -0.03M | | | -0.25M | -0.07M | 14.05M | 0.76M | 215.00 | 7.88M | 46.93M | 0.35M | -0.45M | 0.05M | 0.00M | 0.51M | -0.33M | 0.22M | -0.01M | 0.24M | -0.09M | 0.15M | 16.05M | 0.16M | -10.06M | 0.04M | -1.36M | 31.98M | |
|
Net Equity Issued and Repurchased
|
0.01M | | | | 1.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-1.57M | 0.59M | -0.53M | 0.08M | 1.54M | -0.46M | 2.56M | -2.17M | 7.58M | -2.22M | -1.95M | -1.51M | 2.28M | -1.72M | -2.18M | 7.35M | -2.81M | | | -1.78M | -0.82M | -2.99M | -0.61M | -0.61M | 4.97M | -1.23M | -0.54M | 11.28M | -0.94M | -1.37M | 5.43M | 44.76M | -3.33M | -3.87M | -3.54M | -4.45M | -26.13M | -4.81M | 8.90M | -5.82M | 4.67M | -2.12M | -1.20M | 12.21M | -2.51M | -11.27M | -1.47M | -7.72M | 29.33M | -3.32M |
|
Free Cash Flow
|
-1.57M | -1.91M | -1.34M | -1.45M | -1.89M | -1.45M | -1.96M | -2.26M | -2.25M | -2.23M | -1.85M | -1.51M | -1.36M | -1.72M | -2.18M | 12.47M | -2.81M | | | -1.98M | -1.14M | -0.99M | -0.58M | -0.61M | -0.81M | -0.96M | -0.47M | -2.33M | -1.71M | -1.37M | -2.40M | -2.17M | -3.68M | -3.42M | -3.59M | -4.34M | -5.06M | -3.92M | -3.10M | -5.82M | -5.40M | -2.03M | -1.19M | -3.84M | -2.67M | -1.21M | -1.56M | -6.38M | -2.62M | -3.32M |
|
Net Cash Flow
|
-1.57M | -1.91M | -0.53M | 0.08M | 1.54M | -0.46M | 2.56M | -2.17M | 7.58M | -2.22M | -1.95M | -1.51M | 2.28M | -1.72M | -2.18M | 21.85M | -2.81M | | | -1.78M | -0.82M | -2.99M | -0.61M | -0.61M | -0.81M | -1.23M | -0.54M | 11.28M | -0.94M | -1.37M | 5.43M | 44.76M | -3.33M | -3.87M | -3.54M | -4.45M | -26.13M | -4.81M | 8.90M | -5.82M | 4.67M | -2.12M | -1.20M | 12.21M | -2.51M | -11.27M | -1.52M | -7.75M | 29.36M | -3.32M |