|
Net Income
|
-1.56M | -2.32M | -3.54M | -4.87M | -5.59M | -4.95M | -1.35M | -15.53M | 1.32M | -0.82M | -4.80M | -4.50M | -4.21M | -5.09M | -4.14M | -3.61M | -3.41M | -2.51M | -4.42M | -3.71M | -3.75M | -2.88M | -3.79M | -3.93M | -3.85M | -4.78M | -4.68M | -4.47M | -4.71M | -4.80M | -5.01M | -4.84M | -5.12M | -5.10M | -4.80M | -4.54M | -3.21M | -3.52M | -3.08M | -3.41M | -3.16M | -4.49M | -2.94M | -3.08M | -3.33M | -2.34M | -2.49M | -3.02M | -1.90M | -2.67M | -2.35M | -2.50M | -1.48M | 0.28M | -1.35M | -0.04M | -0.87M | -1.69M | -1.02M | -1.11M | -1.47M | -1.10M | -0.92M | -0.59M | -0.91M |
|
Depreciation and Depletion
|
| 0.02M | 0.03M | 0.03M | 0.03M | 0.09M | 0.14M | 0.27M | 0.28M | 0.32M | 0.41M | 0.40M | 0.39M | 0.35M | 0.37M | 0.39M | 0.37M | 0.45M | | | 0.41M | 0.42M | 0.41M | 0.43M | 0.43M | 0.43M | 0.42M | 0.44M | 0.44M | 0.45M | 0.44M | 0.45M | 0.47M | 0.47M | 0.39M | 0.30M | 0.29M | 0.25M | 0.17M | 0.16M | 0.16M | 0.17M | 0.16M | 0.16M | 0.16M | 0.05M | 0.15M | 0.14M | 0.14M | 0.14M | 0.13M | 0.13M | 0.11M | 0.13M | 0.10M | 0.09M | 0.08M | 0.06M | 0.06M | 0.05M | 0.05M | 0.02M | 0.03M | 0.02M | 0.01M |
|
Share-based Compensation
|
| 0.02M | 0.54M | 3.40M | 0.23M | -2.96M | 0.18M | 0.19M | 0.19M | 0.20M | 0.24M | 0.17M | 0.20M | 0.20M | 0.10M | 0.04M | -0.01M | 0.26M | | | 0.19M | 0.19M | 0.19M | 0.22M | 0.17M | 0.19M | 0.19M | 0.19M | 0.19M | 0.15M | 0.12M | 0.10M | 0.10M | 0.08M | 0.09M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.02M | 0.02M | 0.05M | 0.08M | 0.05M | 0.47M | 0.05M | 0.06M | 0.30M | 0.06M | 1.73M | -1.85M | 0.06M | 0.05M | 0.02M | 0.01M | 0.05M | 0.16M | 0.16M | 0.16M | 0.15M | 0.16M | 0.16M |
|
Gains from Investment Securities
|
| | | | | 0.96M | | 12.24M | -5.27M | | | | | | | | | | | | | | | | -0.05M | -0.10M | -0.08M | -0.07M | -0.01M | -0.00M | | | | | | | | | -0.00M | -0.08M | 0.07M | -0.16M | -0.00M | -0.00M | 0.08M | -0.09M | -0.00M | | | | 40.77M | 41.14M | 41.13M | | -0.02M | 41.33M | 41.11M | | | 67.93M | 67.92M | | 66.06M | 65.96M | 65.90M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | -0.02M | 0.00M | -0.00M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | 11.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.30M | 33.20M | | 0.13M | 33.12M | 40.20M | | | 36.72M | 1.50M | | 1.18M | 1.02M | 45.52M |
|
Cash from Operations
|
| -0.90M | -0.61M | -1.80M | -1.05M | -0.67M | 0.34M | -2.77M | -1.50M | -1.81M | -2.64M | -1.69M | -1.57M | -1.42M | -0.86M | -1.66M | -1.13M | -0.90M | | | -1.15M | -1.08M | -0.93M | -1.48M | -1.11M | -1.82M | -1.42M | -1.17M | -1.40M | -2.08M | -1.91M | -1.21M | -1.83M | -1.31M | -2.17M | -1.08M | -1.16M | -0.44M | -0.54M | -0.55M | 0.22M | -0.56M | -0.12M | -0.62M | 0.03M | -0.08M | 0.05M | 0.18M | 0.07M | 0.38M | 0.18M | -0.26M | -0.20M | -0.09M | -0.07M | 0.27M | -0.03M | 0.53M | 0.13M | 0.62M | -0.36M | -0.63M | 0.29M | 0.77M | -0.03M |
|
Amortizatization of Intangibles
|
-0.01M | 1.88M | 0.04M | 0.23M | -0.11M | 0.14M | 0.14M | 0.56M | 0.88M | 0.67M | 0.83M | 0.86M | 0.85M | 0.84M | 0.81M | 0.77M | 0.73M | -0.19M | | | 1.23M | -2.26M | 0.55M | 0.56M | 0.57M | 0.63M | 0.61M | 0.67M | 0.74M | 0.72M | 0.75M | 0.80M | 0.86M | 0.85M | 0.87M | 0.89M | 1.05M | 1.05M | 1.06M | 0.81M | 1.39M | 1.10M | 1.06M | 1.22M | 1.11M | 1.16M | 1.17M | 0.31M | 0.49M | 0.43M | 0.17M | 0.33M | 0.36M | 0.62M | 0.06M | 0.01M | 0.03M | 0.04M | 0.04M | 0.02M | 0.01M | 0.04M | 0.05M | 0.01M | 0.01M |
|
Amortization of Deferred Charges
|
| | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 3.39M | | | 1.00M | 1.04M | | | 1.30M | 1.34M | 1.47M | 1.62M | 1.67M | 1.72M | 1.77M | 1.66M | 1.65M | 1.69M | 1.70M | 1.73M | 1.77M | 1.82M | 1.89M | 1.98M | 0.63M | 0.69M | 0.65M | 0.66M | 0.68M | 0.69M | 0.69M | 0.67M | 0.69M | 0.70M | 0.72M | 0.74M | 0.76M | 0.78M | 0.81M | 0.82M | -1.62M | 4.78M | | 0.26M | -0.26M | | | | | | | | |
|
Amortization
|
| 2.30M | | | 2.08M | 1.68M | 1.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.02M | 0.03M | 0.03M | 0.03M | 0.09M | 0.14M | 0.27M | 0.28M | 0.32M | 0.41M | 0.40M | 0.39M | 0.35M | 0.37M | 0.39M | 0.37M | 0.45M | | | 0.41M | 0.42M | 0.41M | 0.43M | 0.43M | 0.43M | 0.42M | 0.44M | 0.44M | 0.45M | 0.44M | 0.45M | 0.47M | 0.47M | 0.39M | 0.30M | 0.35M | 0.25M | 0.17M | 0.16M | 0.16M | 0.17M | 0.16M | 0.11M | 0.21M | 0.05M | 0.15M | 0.14M | 0.14M | 0.14M | 0.13M | 0.13M | 0.11M | 0.13M | 0.10M | 0.09M | 0.08M | 0.06M | 0.06M | 0.05M | 0.05M | 0.02M | 0.03M | 0.02M | 0.01M |
|
Change in Receivables
|
| | | | -0.01M | 0.12M | -0.02M | 0.01M | -0.01M | 0.13M | 0.04M | -0.10M | -0.20M | 0.51M | -0.22M | 0.10M | 0.02M | 0.03M | | | 0.08M | 0.15M | -0.01M | 0.22M | 0.08M | 0.20M | 0.01M | -0.13M | -0.06M | 0.07M | 0.06M | -0.10M | -0.01M | 0.19M | 0.08M | -0.12M | 0.15M | -0.04M | -0.00M | 0.30M | -0.35M | 0.43M | -0.10M | 0.22M | -0.39M | -0.25M | 0.00M | -0.17M | 0.50M | -0.54M | 0.16M | -0.34M | 0.11M | 0.08M | 0.40M | 0.66M | -0.18M | -0.66M | 0.05M | 0.13M | -0.35M | 0.00M | 0.44M | 0.07M | -0.47M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.02M | 0.03M | -0.02M | -0.04M | -0.08M | 0.19M | -0.07M | -0.09M | -0.02M | -0.14M | 0.08M | 0.06M | 0.04M | -0.03M | 0.01M | 0.10M | -0.03M | -0.02M | 0.06M |
|
Change in Account Payables
|
| | | | -0.17M | 0.11M | 1.07M | -1.05M | 0.56M | 0.52M | -0.80M | -0.16M | -0.08M | 0.19M | 0.42M | -0.41M | 0.08M | 0.15M | | | -0.15M | 0.17M | 0.18M | 0.08M | -0.10M | -0.08M | 0.05M | -0.05M | -0.06M | -0.08M | 0.14M | 731.00 | -0.05M | 0.08M | 0.36M | -0.17M | -0.03M | -0.02M | -0.22M | 0.07M | -0.01M | 0.09M | -0.10M | 0.02M | -0.05M | 0.13M | -0.33M | 0.13M | 0.15M | 0.02M | 0.04M | 0.11M | 0.31M | -0.22M | 0.05M | -0.13M | 0.03M | -0.01M | 0.06M | -0.22M | -0.01M | 0.04M | -0.10M | -0.05M | -0.07M |
|
Change in Accured Expenses
|
| 0.15M | 0.11M | -0.74M | 0.66M | -0.66M | 0.11M | 0.35M | -0.34M | 0.11M | 0.16M | 0.11M | 0.05M | 0.04M | 0.15M | -0.04M | 0.00M | -0.31M | | | 0.03M | 0.18M | -0.08M | 0.44M | -0.09M | -0.52M | 0.12M | 0.06M | 0.03M | -0.14M | 0.07M | 0.20M | -0.06M | 0.06M | -0.03M | 0.02M | 0.04M | 0.64M | 0.57M | -0.64M | -0.04M | 0.12M | -0.06M | 0.43M | 0.07M | 2.78M | 0.81M | 0.81M | 0.81M | 0.77M | 0.69M | 0.80M | 0.73M | -2.45M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M |
|
Other Working Capital Changes
|
| | | | 0.01M | 0.62M | -0.02M | -0.19M | -0.48M | 1.18M | -0.08M | 0.16M | 0.05M | -0.31M | 0.06M | -0.11M | 0.16M | -0.26M | | | -0.04M | -0.00M | 0.24M | 0.51M | -0.03M | -0.52M | 0.02M | -0.09M | -0.11M | -0.17M | 0.24M | -0.10M | -994.00 | -0.91M | 1.02M | -0.13M | -0.04M | -0.02M | -0.07M | 0.15M | -0.03M | -1.24M | -0.05M | 0.64M | -0.43M | -0.11M | -0.13M | 0.27M | -0.04M | -0.22M | -0.11M | 0.22M | 0.23M | 0.00M | -0.04M | 0.52M | -0.03M | 0.58M | 0.41M | 0.88M | -0.23M | -0.31M | 0.49M | 0.37M | -0.44M |
|
Capital Expenditures
|
| 0.80M | -0.04M | 1.57M | 0.38M | 0.54M | 0.85M | 2.24M | 0.53M | 2.31M | 0.50M | 0.02M | -0.01M | 0.03M | 811.00 | 0.12M | -0.05M | 0.03M | | | 0.13M | 0.16M | 0.10M | 0.48M | 0.16M | 0.14M | 0.47M | 0.24M | 0.35M | 0.37M | 0.10M | 0.56M | 0.23M | 0.10M | 0.09M | 0.34M | 357.00 | 0.00M | 0.02M | 0.03M | 0.07M | 0.04M | 0.01M | 0.14M | 0.01M | -0.02M | | | 0.04M | 0.02M | | | | -1.66M | | | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 478.00 |
|
Change in Intangibles
|
| | | | | | 0.01M | 0.01M | 0.01M | 0.02M | | | | 0.03M | 0.01M | 0.01M | 0.02M | 0.02M | | | 0.01M | 0.01M | 0.01M | 0.04M | 0.02M | 0.08M | 0.17M | 0.05M | 0.01M | 0.06M | 0.01M | 0.02M | 0.04M | 0.03M | 0.05M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.04M | 0.05M | 0.09M | 0.02M | 0.03M | -0.00M | | | 0.07M | -0.02M | 0.06M | | 0.00M | | | | | 0.05M | 0.01M | 0.11M | -0.03M | | 0.02M | 0.03M | 0.01M |
|
Cash from Investing Activities
|
| -0.83M | -0.04M | -1.58M | -0.40M | -0.56M | -0.86M | -2.25M | -0.94M | -2.74M | -0.83M | -0.06M | -0.04M | -0.08M | -0.17M | -0.15M | -0.03M | -0.09M | | | -0.21M | -0.24M | -0.16M | -0.63M | -0.30M | -3.52M | -0.69M | -0.31M | -0.43M | -0.08M | -0.15M | -0.64M | -0.28M | -0.19M | -0.16M | -0.38M | -0.05M | -0.03M | -0.06M | -0.07M | -0.12M | -0.09M | -0.11M | -0.16M | -0.04M | 0.00M | | | -0.18M | 0.00M | -0.06M | | -0.01M | 0.06M | | | -0.00M | -0.06M | -0.02M | -0.13M | 0.02M | -0.01M | -0.02M | -0.04M | -0.01M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.83M | | | | -0.79M | | | | | | |
|
Cash from Financing Activities
|
| 1.62M | 0.46M | 5.14M | 0.91M | -0.01M | 0.51M | 19.86M | 0.02M | 0.63M | 4.99M | -0.01M | | 0.24M | 3.17M | -0.43M | 0.97M | -0.00M | | | -0.98M | -0.04M | 5.93M | -0.03M | | 19.19M | | | -0.00M | -888.00 | -0.20M | -0.10M | -0.10M | -0.10M | 2.00M | -0.05M | 0.95M | -0.05M | -0.05M | 0.20M | -0.05M | | 0.55M | 0.68M | -0.05M | | -0.05M | -0.05M | -0.05M | 0.00M | -0.02M | -0.00M | -0.00M | 0.26M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | | | |
|
Change in Cash
|
| -0.11M | -0.18M | 1.76M | -0.54M | -1.23M | -0.01M | 14.84M | -2.42M | -3.91M | 1.52M | -1.77M | -1.61M | -1.25M | 2.14M | -2.24M | -0.19M | -0.99M | | | -2.34M | -1.36M | 4.84M | -2.14M | -1.41M | 13.85M | -2.11M | -1.48M | -1.83M | -2.17M | -2.26M | -1.95M | -2.21M | -1.60M | -0.33M | -1.51M | -0.26M | -0.52M | -0.65M | -0.42M | 0.05M | -0.66M | 0.32M | -0.10M | -0.06M | -0.08M | -0.00M | 0.07M | -0.16M | 0.39M | 0.11M | -0.26M | -0.21M | 0.23M | -0.08M | 0.27M | -0.03M | 0.47M | 0.10M | 0.49M | -0.34M | -0.64M | 0.27M | 0.74M | -0.03M |
|
Free Cash Flow
|
| -1.70M | -0.57M | -3.38M | -1.43M | -1.21M | -0.51M | -5.01M | -2.03M | -4.12M | -3.14M | -1.71M | -1.56M | -1.45M | -0.86M | -1.78M | -1.08M | -0.94M | | | -1.28M | -1.24M | -1.03M | -1.96M | -1.27M | -1.95M | -1.90M | -1.41M | -1.74M | -2.45M | -2.01M | -1.77M | -2.06M | -1.41M | -2.26M | -1.42M | -1.16M | -0.44M | -0.55M | -0.58M | 0.15M | -0.61M | -0.13M | -0.76M | 0.02M | -0.06M | 0.05M | 0.18M | 0.03M | 0.37M | 0.18M | -0.26M | -0.20M | 1.57M | -0.07M | 0.27M | -0.03M | 0.52M | 0.12M | 0.60M | -0.36M | -0.64M | 0.29M | 0.77M | -0.03M |
|
Net Cash Flow
|
| -0.11M | -0.18M | 1.76M | -0.54M | -1.23M | -0.01M | 14.84M | -2.42M | -3.91M | 1.52M | -1.77M | -1.61M | -1.25M | 2.14M | -2.24M | -0.19M | -0.99M | | | -2.34M | -1.36M | 4.84M | -2.14M | -1.41M | 13.85M | -2.11M | -1.48M | -1.83M | -2.17M | -2.26M | -1.95M | -2.21M | -1.60M | -0.33M | -1.51M | -0.26M | -0.52M | -0.65M | -0.42M | 0.05M | -0.66M | 0.32M | -0.10M | -0.06M | -0.08M | -0.00M | 0.13M | -0.16M | 0.39M | 0.11M | -0.26M | -0.21M | 0.23M | -0.08M | 0.27M | -0.03M | 0.47M | 0.10M | 0.49M | -0.34M | -0.64M | 0.27M | 0.74M | -0.03M |