|
Net Income
|
-1.65M | -1.14M | -0.65M | -1.33M | -1.73M | -3.81M | -6.92M | -4.38M | -2.06M | 0.09M | -1.16M | -1.54M | -2.91M | -3.18M | -3.77M | -3.79M | -1.88M | -5.27M | -8.48M | -5.71M | -3.76M | -6.45M | -8.75M | -2.53M | -13.19M | -29.22M | -6.93M | 1.91M | 6.40M | 11.55M | 12.31M | 7.99M | 14.70M | 18.86M |
|
Share-based Compensation
|
0.47M | 0.43M | 0.49M | 0.57M | 0.72M | 2.59M | 3.25M | 2.75M | 3.24M | 3.27M | 3.46M | 4.54M | 6.25M | 7.20M | 6.19M | 7.52M | 7.09M | 8.35M | 7.06M | 7.53M | 7.60M | 7.23M | 6.62M | 6.51M | 7.13M | 5.64M | 4.81M | 4.52M | 5.34M | 5.45M | 5.31M | 5.42M | 6.56M | 6.73M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.21M | | | | | | | | | | | | | | | | 1.33M | | | | 1.45M | | | | 1.10M | 0.19M | 0.57M | 0.83M |
|
Gains from Investment Securities
|
| | 3.54M | | 1.88M | 2.10M | 3.77M | 1.45M | | | | | | | 26.60M | 0.24M | -0.53M | 0.67M | 12.52M | -0.89M | -3.78M | -0.10M | 0.63M | 0.13M | 0.10M | 0.07M | 0.60M | 0.43M | 2.27M | 1.33M | 1.27M | 1.29M | 0.99M | 0.92M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 0.06M | -0.00M | 0.02M | -0.00M | -0.00M | 0.09M | -0.05M | -0.00M | | 0.01M | 0.07M | 0.00M | 0.04M | 0.58M | 0.24M | -0.02M | 0.16M | | 0.02M | -0.01M | 0.01M | -0.00M | | | |
|
Non-cash Items
|
| | 8.89M | | 7.70M | 8.50M | 1.96M | 36.60M | | | | | | | | | | | 9.82M | | | 40.80M | 10.99M | | | | 6.94M | | | | 15.38M | | | |
|
Cash from Operations
|
| -2.08M | 2.80M | -0.84M | -0.16M | -5.01M | 4.11M | -3.48M | -0.36M | 4.30M | 3.96M | 3.93M | 3.98M | 6.00M | -3.23M | 3.52M | 7.71M | 2.81M | -6.86M | -3.85M | -3.53M | -3.52M | -4.90M | -1.24M | 3.35M | -4.15M | -0.79M | 10.44M | 12.38M | 23.61M | 20.13M | 23.31M | 25.30M | 19.77M |
|
Amortization of Deferred Charges
|
| 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.32M | 0.31M | 0.29M | 0.32M | 0.34M | 0.39M | 0.48M | 0.52M | 0.59M | 0.59M | 0.85M | 0.59M | 0.73M | 1.18M | 1.17M | 1.14M | 1.30M | 1.46M | 1.51M | 1.41M | 1.41M | 1.52M | 1.41M | 1.46M | 2.25M | 1.07M | 1.26M | 1.24M | 1.62M | 1.55M | 1.22M | 0.92M | 0.81M |
|
Change in Receivables
|
| 3.71M | -1.49M | 5.48M | -2.46M | 4.07M | -4.33M | 8.40M | -1.29M | 5.82M | 2.31M | 3.46M | 0.83M | 5.04M | 4.64M | 2.94M | -3.24M | -1.36M | -8.85M | 10.97M | -9.97M | 3.88M | -10.24M | 9.83M | -17.16M | 0.06M | -0.95M | 17.12M | 9.74M | 0.22M | 13.10M | 0.46M | -6.84M | 13.23M |
|
Change in Account Payables
|
| 2.08M | 0.90M | 2.61M | 0.58M | -0.80M | 2.54M | 4.63M | -3.10M | 5.00M | 0.30M | 3.98M | -0.69M | 6.74M | -0.73M | -0.70M | -6.42M | -1.50M | 4.65M | 13.30M | -9.88M | 4.21M | -6.50M | 0.00M | -7.82M | -2.22M | -3.38M | 15.87M | 8.62M | 5.22M | 12.96M | -2.77M | 1.75M | 8.96M |
|
Change in Accured Expenses
|
| -0.53M | -0.01M | 2.48M | -1.61M | 0.50M | -0.04M | 1.04M | -0.69M | 3.06M | 6.71M | -0.49M | -2.76M | 0.93M | -1.64M | 2.81M | 4.73M | 2.28M | -7.12M | -2.86M | 0.80M | -1.21M | 0.89M | 0.85M | -0.58M | -3.79M | 1.98M | 1.87M | -0.83M | 0.07M | -0.07M | 10.02M | -12.31M | 1.60M |
|
Other Working Capital Changes
|
| -0.07M | 0.11M | 0.28M | 1.09M | -0.33M | -0.19M | 0.23M | 0.09M | 1.43M | 3.85M | 0.09M | -3.73M | 1.59M | -2.42M | 0.73M | -2.07M | -0.73M | -0.77M | -0.66M | -0.69M | -0.78M | -0.75M | -1.71M | -0.16M | -0.77M | -0.37M | -0.97M | -0.49M | -0.69M | -0.38M | -0.50M | 1.49M | 3.69M |
|
Capital Expenditures
|
| 0.35M | 0.19M | 0.65M | 0.74M | 1.08M | 1.19M | 0.67M | 0.89M | 0.65M | 0.78M | 0.89M | 0.99M | 0.84M | 1.11M | 0.78M | 0.53M | 0.96M | 0.59M | 0.68M | 1.31M | 1.23M | 1.07M | 1.01M | 1.01M | 0.97M | 0.85M | 0.77M | 0.85M | 1.49M | 1.00M | 1.13M | 1.46M | 1.30M |
|
Cash from Investing Activities
|
| -0.35M | -0.19M | -0.65M | -0.74M | -1.08M | -1.19M | -0.67M | -0.89M | -0.65M | -0.78M | -0.89M | -0.99M | -15.77M | -1.11M | -0.78M | -0.53M | -16.92M | -0.59M | -0.68M | -1.31M | -1.23M | -1.07M | -1.01M | -1.01M | 12.23M | -0.85M | -0.77M | -0.85M | -1.49M | -1.00M | -1.13M | -1.46M | -1.30M |
|
Other financing activities
|
| | | 0.00M | 0.52M | 3.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 3.29M | -2.38M | 1.71M | 0.70M | 42.41M | 0.01M | 0.23M | 0.65M | 1.17M | 0.93M | 1.36M | 0.95M | 1.24M | 1.34M | 1.27M | 0.45M | 1.37M | 0.52M | 15.56M | -0.00M | 0.09M | 0.19M | 0.16M | -0.05M | -0.07M | 0.54M | 1.00M | 0.77M | -0.22M | 0.15M | 0.67M | -0.61M | -20.88M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | -0.01M | 0.00M | | -0.01M | | -0.01M | -0.02M | -0.02M | 0.02M | 0.01M | 0.01M | -0.01M | 0.01M | -0.01M | 0.00M | 0.02M | -0.01M | 0.01M | -0.00M | -0.01M |
|
Change in Cash
|
| 0.86M | 0.24M | 0.22M | -0.20M | 36.33M | 2.92M | -3.92M | -0.60M | 4.83M | 4.11M | 4.41M | 3.95M | -8.53M | -3.01M | 4.02M | 7.63M | -12.75M | -6.92M | 11.03M | -4.86M | -4.68M | -5.76M | -2.08M | 2.29M | 8.00M | -1.09M | 10.66M | 12.30M | 21.92M | 19.27M | 22.85M | 23.22M | -2.42M |
|
Beginning Cash Balance
|
1.26M | 1.26M | 2.12M | -0.22M | 2.58M | 2.38M | 38.71M | 41.63M | 37.72M | 37.12M | 41.95M | 46.05M | 50.46M | 54.41M | 45.88M | 42.87M | 46.89M | 54.52M | 41.77M | 35.10M | 46.13M | 41.27M | 36.59M | 30.84M | 28.75M | 31.05M | 39.05M | 37.96M | 48.62M | 60.92M | 82.84M | 102.12M | 124.97M | 148.19M |
|
Free Cash Flow
|
| -2.43M | 2.61M | -1.50M | -0.90M | -6.09M | 2.92M | -4.15M | -1.25M | 3.65M | 3.18M | 3.04M | 3.00M | 5.16M | -4.35M | 2.74M | 7.18M | 1.85M | -7.45M | -4.53M | -4.84M | -4.75M | -5.97M | -2.24M | 2.33M | -5.11M | -1.64M | 9.67M | 11.53M | 22.12M | 19.13M | 22.17M | 23.84M | 18.47M |
|
Net Cash Flow
|
| 0.86M | 0.24M | 0.22M | -0.20M | 36.33M | 2.92M | -3.92M | -0.60M | 4.83M | 4.11M | 4.41M | 3.95M | -8.53M | -3.00M | 4.01M | 7.63M | -12.74M | -6.92M | 11.03M | -4.84M | -4.66M | -5.78M | -2.09M | 2.28M | 8.01M | -1.11M | 10.67M | 12.30M | 21.91M | 19.29M | 22.84M | 23.22M | -2.42M |