|
Net Income
|
-0.66M | -0.92M | -1.20M | -0.51M | -0.81M | -0.88M | -7.65M | 0.01M | 0.07M | -276.00 | -0.00M | -0.14M | -2.20M | 0.03M | -0.51M | -0.15M | 0.15M | -0.28M | -0.55M | -2.48M | -1.91M | -0.42M | -0.84M | -2.90M | -0.86M | -0.36M | -3.31M | -1.09M | -0.87M | -3.13M | -0.74M | -0.61M | -1.01M | -1.63M |
|
Depreciation and Depletion
|
| 541.00 | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.58M | 0.17M | 0.72M | -0.71M | 4.23M | -0.11M | -0.09M | -0.06M | -0.18M | -0.00M | 0.24M | | 0.18M | | 0.34M | 0.14M | 0.19M | 0.10M | 0.31M | 0.89M | 0.90M | 0.18M | 0.14M | 0.39M | 0.12M | 0.11M | 0.54M | 0.46M | 0.44M | 2.84M | 0.74M | 0.16M | 0.47M | 0.06M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.39M | -0.30M | 0.15M | 0.25M | | 1.00 | | 0.00M | 0.86M | -0.07M | 0.35M | 2.27M | 2.27M | 2.28M | 2.28M | 2.28M | 2.28M | 2.28M | 2.28M | 2.28M | | 2.28M | 2.28M | | | | | | | 2.28M | 0.01M | 2.28M | 0.08M |
|
Asset Writedowns and Impairment
|
| | | | | -0.25M | 3.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | 0.01M | 0.04M | 0.64M | 0.91M | 1.01M | | | 0.83M | | 0.35M | 2.27M | 4.50M | | 5.16M | 5.16M | 2.28M | | 2.28M | 2.28M | | | 5.16M | | | | | | | | | | |
|
Cash from Operations
|
-16.00 | -1.24M | -2.22M | -2.03M | | | -0.41M | -0.52M | -0.37M | -0.21M | -0.05M | -0.02M | -0.02M | -0.18M | -0.09M | -0.02M | 0.90M | -0.38M | -0.65M | -0.50M | -0.39M | -0.18M | -0.85M | -0.29M | -0.30M | -0.17M | -0.88M | -0.34M | -0.26M | 0.12M | -0.34M | -0.15M | -0.14M | -0.77M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.98M | 0.51M | 1.00 | | 1.78M | 0.25M | | 0.01M | | | 0.00M | -0.00M | | | |
|
Depreciation & Amortization (CF)
|
| 541.00 | 0.00M | 0.23M | 0.00M | 0.01M | 0.32M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | 0.02M | 0.04M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | |
|
Change in Receivables
|
| | 0.01M | -0.06M | 0.06M | | | 0.00M | | | | 0.00M | | | | -0.00M | -0.00M | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.08M | 0.23M | 0.15M | 0.04M | | | 0.38M | -0.14M | 0.07M | 0.14M | 0.41M | 0.10M | 0.18M | 0.01M | 0.08M | -0.01M | -0.12M | -0.02M | 0.16M | 0.07M | 0.01M | 0.13M | 0.13M | 0.19M | 0.13M | 0.04M | 0.40M | 0.28M | 0.15M | 0.41M | -0.31M | 0.13M | 0.32M | 0.62M |
|
Change in Taxes
|
| | | 0.01M | -0.12M | | | | | | | | | -290.00 | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.17M | -0.11M | 0.22M | | | -0.79M | -0.03M | -0.04M | -0.01M | -0.00M | | | | | | | | -0.04M | -0.03M | -0.04M | 0.10M | -0.04M | 0.06M | -0.12M | -0.02M | -0.00M | -0.01M | -0.01M | -0.01M | | | | |
|
Capital Expenditures
|
| 0.11M | 0.03M | 0.03M | | | -0.00M | | | | | | | | | | | | | 1.03M | | | -0.98M | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | 0.27M | 3.65M | 2.63M | 0.95M | | | -1.00 | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | 3.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.13M | -0.17M | -3.25M | | | 0.95M | 1.00M | 0.08M | 17.00 | -90.00 | | | | | | | | 0.56M | -1.03M | | | 0.98M | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.40M | 2.76M | 4.98M | 70.00 | | | 0.20M | | | | 0.05M | 0.02M | 0.03M | 0.07M | | 0.84M | 0.15M | | -0.01M | 1.56M | 0.31M | 0.24M | -0.10M | 0.19M | 0.30M | 0.18M | 0.93M | 0.29M | 0.27M | -0.15M | 0.33M | 0.16M | 0.14M | 1.21M |
|
Exchange Rate Effect
|
| | | 0.01M | -0.05M | -0.13M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
0.40M | 1.39M | 2.59M | -5.27M | | | 0.72M | 0.48M | -0.29M | -0.18M | -0.00M | 0.00M | 0.01M | 0.10M | -0.09M | 0.82M | -0.30M | -0.38M | -0.09M | 0.02M | -0.08M | 0.07M | 0.02M | -0.09M | 0.00M | 0.00M | 0.05M | -0.05M | 0.01M | -0.02M | -0.00M | 0.01M | -0.00M | 0.44M |
|
Free Cash Flow
|
-16.00 | -1.35M | -2.25M | -2.06M | | | -0.41M | -0.52M | -0.37M | -0.21M | -0.05M | -0.02M | -0.02M | -0.18M | -0.09M | -0.02M | 0.90M | -0.38M | -0.65M | -1.54M | -0.39M | -0.18M | 0.13M | -0.29M | -0.30M | -0.17M | -0.88M | -0.34M | -0.26M | 0.12M | -0.34M | -0.15M | -0.14M | -0.77M |
|
Net Cash Flow
|
0.40M | 1.39M | 2.59M | -5.28M | | | 0.74M | 0.48M | -0.29M | -0.21M | -0.00M | 0.00M | 0.01M | -0.11M | -0.09M | 0.82M | 1.05M | -0.38M | -0.09M | 0.02M | -0.08M | 0.07M | 0.02M | -0.09M | 0.00M | 0.00M | 0.05M | -0.05M | 0.01M | -0.02M | -0.00M | 0.01M | -0.00M | 0.44M |