|
Net Income
|
0.95M | 1.03M | 0.12M | 0.53M | 0.40M | 0.13M | 0.00M | -1.68M | -0.06M | -1.33M | -3.37M | -0.46M | -0.62M | 0.15M | 0.13M | 0.49M | 0.34M | 0.65M | 0.03M | 0.13M | -0.84M | -0.42M | -0.55M | -1.06M | -0.71M | -1.65M | -0.33M | 0.12M | 0.24M | -0.64M | -0.90M | -0.66M | 0.85M | 0.67M | 0.17M | 0.30M | -0.05M | 0.14M | -0.81M | -0.80M | -0.31M | -1.18M | -0.38M | -0.74M | -1.36M |
|
Share-based Compensation
|
| 0.07M | 0.09M | 0.09M | 0.12M | 0.14M | 0.13M | 0.13M | 0.15M | 0.12M | 0.12M | 0.07M | 0.14M | 0.10M | 0.18M | 0.47M | 0.28M | 0.30M | 0.29M | 0.36M | 0.26M | 0.26M | 0.25M | 0.48M | 0.37M | 0.37M | 0.28M | 0.40M | 0.28M | 0.28M | 0.29M | 0.38M | 0.26M | 0.24M | 0.25M | 0.38M | 0.30M | 0.26M | 0.28M | 0.38M | 0.30M | 0.01M | 0.17M | 0.25M | 0.12M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | 0.21M | | | | 0.22M | | | | 0.23M | | | | 0.27M | | | | 0.25M | | | | 0.28M | | | | 0.30M | | | |
|
Gains from Investment Securities
|
| 0.01M | | | | | | | | | | | | | | | | | | | | -0.35M | | | 0.27M | -0.47M | 0.04M | 0.04M | -0.54M | 0.14M | 0.44M | 0.00M | 0.07M | 0.04M | 0.02M | 0.12M | 0.04M | -0.44M | 0.11M | 0.35M | -0.01M | 0.00M | 0.02M | -0.01M | -0.01M |
|
Cash from Restructuring
|
| -0.03M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | |
|
Cash from Operations
|
| 0.84M | 1.54M | 0.17M | 0.45M | 1.75M | 0.46M | 0.26M | -0.91M | 0.19M | -0.81M | -0.05M | | | -1.63M | 0.83M | 2.64M | 0.27M | -3.26M | 1.81M | 0.74M | -1.38M | 0.45M | -0.35M | -0.45M | 0.97M | 0.02M | -0.18M | 1.42M | 0.15M | -1.58M | -1.17M | 1.21M | 0.49M | 0.46M | 0.76M | 0.24M | 0.97M | -0.04M | -0.24M | 0.84M | -1.55M | 0.11M | -0.34M | -0.34M |
|
Depreciation & Amortization (CF)
|
| 0.26M | 0.29M | 0.20M | 0.37M | 0.28M | 0.32M | 0.32M | 0.33M | 0.31M | 0.30M | 0.18M | | | 0.23M | 0.28M | 0.23M | 0.22M | 0.20M | 0.22M | 0.25M | 0.20M | 0.20M | 0.25M | 0.17M | 0.20M | 0.20M | 0.15M | 0.17M | 0.15M | 0.14M | 0.15M | 0.15M | 0.12M | 0.16M | 0.13M | 0.18M | 0.14M | 0.20M | 0.14M | 0.13M | 0.11M | 0.13M | 0.14M | 0.14M |
|
Change in Receivables
|
| -0.75M | 0.49M | -0.41M | 0.23M | 0.41M | 0.41M | 2.49M | -1.80M | 0.61M | 0.42M | -0.24M | | | 0.62M | 1.03M | -2.56M | 0.98M | 0.93M | -0.87M | -1.36M | 1.67M | -0.97M | 2.23M | -1.24M | 1.65M | -0.84M | -1.19M | 0.43M | 0.04M | -0.91M | 1.19M | -0.90M | -0.48M | -0.06M | -0.21M | 0.24M | 0.74M | -0.89M | -1.48M | -0.76M | 1.41M | -0.13M | -0.06M | -0.49M |
|
Change in Inventory
|
| -0.44M | 0.34M | 0.06M | -0.37M | 0.10M | -0.17M | -0.51M | -0.17M | 0.58M | 0.05M | 0.40M | | | -0.27M | 0.45M | 0.34M | 0.61M | 0.51M | -0.49M | 0.28M | -0.45M | -0.19M | 0.46M | -0.26M | -0.42M | 0.44M | -0.46M | -0.45M | -0.28M | 0.28M | 0.42M | -1.73M | 0.44M | 0.23M | -0.01M | -0.46M | -0.57M | 0.50M | 0.38M | -0.17M | -0.35M | -0.41M | 0.12M | -0.18M |
|
Change in Accured Expenses
|
| 0.16M | 0.34M | -0.57M | -0.21M | 0.39M | -0.15M | -0.38M | 0.25M | -0.35M | -0.10M | -0.06M | | | -1.93M | 0.26M | 0.46M | 0.81M | -2.05M | -0.17M | -0.26M | 0.45M | -0.47M | -0.07M | 1.02M | -0.52M | -0.09M | 0.72M | 0.27M | -0.80M | -0.83M | 0.49M | 0.10M | -0.18M | -0.05M | 0.28M | -0.57M | 0.44M | -0.65M | -0.95M | 0.02M | 0.32M | -0.01M | 0.24M | -0.11M |
|
Other Working Capital Changes
|
| 0.32M | -0.29M | 0.14M | -0.36M | 0.44M | -0.04M | -0.29M | 0.44M | 0.04M | -0.41M | 0.09M | | | -0.14M | 0.77M | -0.68M | -0.23M | -0.31M | | 0.00M | 0.62M | 0.79M | 0.28M | -2.09M | 0.52M | 0.17M | 0.10M | 0.53M | -0.20M | -0.25M | -0.24M | -0.24M | -0.16M | 0.14M | -0.44M | -0.22M | -0.17M | 0.28M | -0.56M | 0.47M | 1.27M | -0.25M | -0.18M | -0.15M |
|
Capital Expenditures
|
| -0.28M | 1.93M | 0.15M | -0.75M | -0.29M | -0.52M | -0.15M | -0.23M | -0.17M | 0.05M | -0.02M | | | 0.34M | 0.16M | 0.17M | 0.24M | 0.17M | 0.19M | 0.09M | 0.16M | 0.34M | 0.09M | 0.22M | 0.21M | 0.09M | 0.14M | 0.13M | 0.26M | 0.27M | 0.38M | 0.15M | 0.29M | 0.18M | 0.13M | 0.17M | 0.70M | 0.14M | 0.03M | 0.12M | 0.19M | 0.06M | 0.29M | 0.01M |
|
Sales of Property, Plant and Equipment
|
| 0.01M | | | | | | | | | | | | | | 0.00M | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.27M | -0.21M | -0.15M | 2.84M | 0.29M | 0.52M | 0.15M | 0.23M | 0.17M | -0.05M | 0.02M | | | -0.34M | -0.15M | -0.17M | -0.22M | -0.12M | -0.19M | -0.09M | -0.15M | -0.34M | -0.09M | -0.22M | -0.21M | -0.09M | -0.14M | -0.13M | -0.26M | -0.27M | -0.38M | -0.15M | -0.29M | -0.18M | -0.13M | -0.17M | -0.70M | -0.14M | -0.03M | -0.12M | -0.19M | -0.06M | -0.29M | -0.01M |
|
Cash from Financing Activities
|
| -0.02M | -0.01M | -0.02M | 0.09M | 0.01M | 0.25M | 6.01M | 0.01M | -0.01M | | -0.01M | | | -0.01M | -0.41M | -0.01M | -0.54M | -0.31M | -1.14M | -0.23M | -0.00M | 0.00M | -0.16M | 0.01M | | 0.01M | -0.44M | 0.01M | 0.00M | 0.01M | -0.18M | 0.01M | | 0.01M | -0.37M | 0.01M | -0.00M | 0.01M | -0.23M | 0.01M | -0.02M | 0.00M | -0.10M | -0.01M |
|
Exchange Rate Effect
|
| 0.17M | 0.07M | 0.09M | 0.09M | -0.06M | 0.05M | 0.07M | -0.11M | 0.12M | 0.10M | -0.07M | | | 0.25M | -0.45M | -0.19M | -0.07M | 0.12M | -0.10M | -0.40M | 0.29M | -0.24M | 0.06M | 0.36M | 0.42M | -0.49M | 0.16M | -0.07M | 0.06M | -0.05M | -0.28M | -0.32M | 0.27M | 0.07M | -0.26M | -0.07M | 0.21M | -0.17M | -0.06M | 0.20M | -0.29M | 0.10M | 0.21M | 0.06M |
|
Change in Cash
|
| 0.55M | 1.32M | -0.00M | -2.12M | 1.45M | -0.31M | -5.91M | -1.14M | 0.04M | -0.76M | -0.07M | | | -1.97M | 0.27M | 2.46M | -0.49M | -3.69M | 0.48M | 0.41M | -1.53M | 0.12M | -0.60M | -0.66M | 0.77M | -0.06M | -0.77M | 1.30M | -0.11M | -1.85M | -1.72M | 1.07M | 0.20M | 0.29M | 0.26M | 0.07M | 0.26M | -0.17M | -0.50M | 0.73M | -1.75M | 0.06M | -0.73M | -0.36M |
|
Free Cash Flow
|
| 1.13M | -0.39M | 0.02M | 1.20M | 2.04M | 0.98M | 0.41M | -0.69M | 0.36M | -0.86M | -0.03M | | | -1.97M | 0.68M | 2.46M | 0.03M | -3.44M | 1.62M | 0.65M | -1.53M | 0.11M | -0.44M | -0.67M | 0.77M | -0.07M | -0.32M | 1.29M | -0.12M | -1.85M | -1.55M | 1.07M | 0.20M | 0.28M | 0.62M | 0.07M | 0.26M | -0.18M | -0.27M | 0.72M | -1.74M | 0.05M | -0.63M | -0.35M |
|
Net Cash Flow
|
| 0.55M | 1.32M | -0.00M | 3.37M | 2.05M | 1.23M | 6.42M | -0.68M | 0.35M | -0.86M | -0.03M | | | -1.97M | 0.27M | 2.46M | -0.49M | -3.69M | 0.48M | 0.41M | -1.53M | 0.12M | -0.60M | -0.66M | 0.77M | -0.06M | -0.77M | 1.30M | -0.11M | -1.85M | -1.72M | 1.07M | 0.20M | 0.29M | 0.26M | 0.07M | 0.26M | -0.17M | -0.50M | 0.73M | -1.75M | 0.06M | -0.73M | -0.36M |