|
Net Income
|
-3.11M | -2.69M | -2.69M | -0.14M | -2.54M | -17.46M | -2.69M | -2.26M | -2.55M | -2.61M | -2.79M | -3.95M | -3.69M | -3.51M | -2.19M | -3.97M | 20.57M | -4.08M | -5.00M | -3.47M | -4.93M | -5.19M | -5.04M | -6.39M | -7.16M | -0.07M | -5.14M | -6.12M | -6.01M | -5.81M | -4.68M | -9.78M | -14.37M | | | |
|
Depreciation and Depletion
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.04M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.01M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.08M | 0.04M | -0.03M | 0.04M | 0.00M |
|
Share-based Compensation
|
0.45M | 0.45M | 0.57M | 0.58M | 0.48M | 0.17M | 0.38M | 0.39M | 0.34M | 0.26M | 0.31M | 0.40M | 0.22M | 0.30M | 0.44M | 0.45M | 0.31M | 0.42M | 0.61M | 0.62M | 0.41M | 0.48M | 0.66M | 0.61M | 0.73M | 0.40M | 0.64M | 0.68M | 0.68M | 0.61M | 0.44M | 0.97M | 1.40M | -0.26M | 1.24M | 0.78M |
|
Deferred Taxes
|
| | | -0.12M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.11M | | | | |
|
Gains from Investment Securities
|
| | | 2.61M | | | | 3.05M | 0.31M | 0.41M | 0.41M | 3.55M | 0.43M | | 0.00M | 0.77M | 4.21M | 4.49M | 4.49M | | 4.89M | 5.08M | 5.07M | 4.98M | 5.78M | 6.06M | 5.95M | 6.05M | 1.16M | 1.16M | 1.38M | 6.46M | 6.46M | | 0.02M | -0.10M |
|
Non-cash Items
|
| | | | | | | 1.67M | 310.00 | 50.00 | 2.31M | 4.08M | 2.81M | 2.73M | 4.49M | 2.47M | 5.27M | 2.91M | 2.93M | 3.17M | 3.49M | 3.31M | 0.98M | 3.22M | 1.21M | 4.18M | 4.10M | 3.72M | 3.13M | 0.00M | 0.04M | 2.91M | 6.20M | | | |
|
Cash from Operations
|
-2.22M | -0.58M | -1.61M | 1.25M | -2.66M | -2.36M | -2.14M | -1.84M | -1.62M | -1.78M | -1.96M | -3.38M | -3.78M | -2.26M | -1.85M | -2.79M | -3.99M | 21.25M | -3.95M | -3.01M | -4.49M | -3.17M | -4.30M | -4.35M | -6.49M | -5.01M | -4.54M | -4.45M | -5.97M | -5.04M | -4.82M | -10.90M | -11.77M | 0.08M | -13.33M | -20.78M |
|
Amortizatization of Intangibles
|
0.81M | 0.82M | 0.83M | 0.84M | 0.83M | 0.82M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.18M | 0.18M | 0.18M | | 0.18M | 0.18M | | 0.44M | 0.61M | -0.00M | 0.61M | 0.66M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.15M | -0.05M | 0.14M | 0.60M |
|
Depreciation & Amortization (CF)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.04M | 0.08M | 0.06M | 0.06M | 0.06M | 0.06M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.01M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.08M | 0.04M | -0.03M | 0.04M | 0.00M |
|
Change in Receivables
|
| | | | -0.21M | 0.17M | 0.25M | -0.08M | -0.15M | -0.16M | 0.43M | -0.49M | 0.46M | -1.15M | -0.32M | 0.91M | 25.32M | -24.70M | -0.23M | -0.26M | -0.14M | -0.38M | 0.24M | 0.17M | -0.01M | 0.05M | 0.09M | -0.25M | -0.13M | 0.06M | 0.25M | 0.24M | 0.53M | -0.06M | 2.05M | 12.55M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.97M |
|
Change in Accured Expenses
|
-0.30M | -0.24M | 0.11M | 0.58M | -0.37M | -0.36M | 0.20M | -0.19M | -0.00M | 0.29M | 0.50M | 0.50M | -0.44M | -0.87M | 0.47M | 0.45M | 0.23M | -0.01M | -0.01M | 0.83M | -0.35M | 0.90M | 0.09M | 0.40M | -0.24M | 0.10M | -0.28M | 0.73M | -0.97M | -0.53M | -0.13M | 2.66M | 0.76M | -3.62M | 2.59M | 2.21M |
|
Other Working Capital Changes
|
0.48M | 0.98M | -0.02M | -0.56M | -1.43M | -0.18M | -0.09M | -0.20M | 0.11M | -0.18M | 0.16M | 1.13M | 0.34M | 0.51M | -1.14M | -0.82M | -0.04M | -0.03M | -0.03M | 0.24M | -0.01M | -0.01M | -0.01M | -0.16M | -0.01M | -0.00M | 0.12M | -0.21M | -0.04M | 0.49M | -0.27M | -0.51M | | 0.54M | -0.03M | -0.01M |
|
Capital Expenditures
|
0.01M | 0.05M | 0.01M | 0.07M | 0.22M | 0.16M | 0.02M | 0.01M | 0.00M | 0.03M | 0.01M | 0.02M | 0.01M | 0.01M | 0.05M | 0.17M | 0.01M | 0.02M | 0.04M | 0.09M | 0.01M | 0.03M | 0.03M | 0.05M | | 0.01M | 0.02M | 0.12M | 0.06M | | -0.00M | 0.04M | 0.11M | -0.02M | 0.18M | -0.10M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | 0.03M | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.07M | 16.78M | 16.78M | | | |
|
Change in Acquisitions & Divestments
|
0.30M | 0.45M | 2.36M | 3.49M | 3.40M | 3.20M | 5.45M | -10.95M | 3.45M | 4.69M | 3.75M | 2.30M | 1.45M | 1.40M | 0.50M | | | | | | | | | | 7.50M | 5.39M | 3.35M | 2.50M | | | | | | | | |
|
Cash from Investing Activities
|
-3.17M | -2.16M | -2.56M | -1.61M | -0.55M | 0.96M | 0.11M | 0.09M | 0.65M | 2.87M | 0.56M | 2.28M | 1.44M | 1.31M | -2.26M | -0.42M | -0.01M | -3.06M | -2.78M | -0.89M | -0.55M | -0.03M | 1.43M | -5.32M | 5.48M | 2.39M | 3.33M | 2.37M | -0.06M | | -15.07M | -16.82M | -0.11M | 16.80M | -0.18M | 0.10M |
|
Other financing activities
|
| | | | | | | | 0.07M | | | | 0.04M | | | | | | | | | | | | | | | | | | 0.91M | -0.03M | 1.35M | -1.51M | 0.89M | 0.61M |
|
Cash from Financing Activities
|
| | | -0.02M | 0.11M | | | | 4.74M | -0.07M | | | 9.98M | 1.62M | 7.46M | -0.01M | 0.06M | 0.18M | | | 0.01M | 0.33M | 16.53M | 0.12M | 0.01M | | 2.40M | 6.10M | 0.96M | 6.08M | 23.36M | 53.63M | 28.86M | -53.29M | 11.63M | -6.97M |
|
Exchange Rate Effect
|
0.01M | -0.00M | 0.01M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | 0.00M | -0.00M | -0.01M | | 0.00M | 0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | 0.01M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | 0.01M | 0.00M | | | -0.00M | | 0.00M | | 0.00M |
|
Change in Cash
|
-5.39M | -2.75M | 5.92M | -0.38M | -3.10M | -1.40M | -2.03M | -1.75M | 3.76M | 1.02M | -1.41M | -1.10M | 7.65M | 0.67M | 3.34M | -3.22M | -3.95M | 18.37M | -6.74M | -3.89M | -5.03M | -2.88M | 13.66M | -9.55M | -1.00M | -2.62M | 1.19M | 4.03M | -5.07M | 1.04M | 3.47M | 25.90M | 16.99M | -36.40M | -1.88M | -27.65M |
|
Beginning Cash Balance
|
15.51M | 10.13M | 7.38M | 13.30M | 12.91M | 9.81M | 8.41M | 6.38M | 4.62M | 8.39M | 9.41M | 8.00M | 6.90M | 14.55M | 15.22M | 18.55M | 15.33M | 11.38M | 29.75M | 23.01M | 19.12M | 14.09M | 11.21M | 24.87M | 15.31M | 14.31M | 11.69M | 12.87M | 16.90M | 11.83M | 12.88M | 12.88M | 38.78M | 81.66M | 45.26M | 27.65M |
|
Free Cash Flow
|
-2.23M | -0.63M | -1.62M | 1.18M | -2.88M | -2.52M | -2.16M | -1.84M | -1.62M | -1.81M | -1.98M | -3.40M | -3.79M | -2.27M | -1.91M | -2.96M | -4.00M | 21.23M | -4.00M | -3.10M | -4.50M | -3.20M | -4.33M | -4.39M | -6.49M | -5.01M | -4.56M | -4.58M | -6.03M | -5.04M | -4.82M | -10.95M | -11.88M | 0.10M | -13.52M | -20.68M |
|
Net Cash Flow
|
-5.39M | -2.75M | -4.17M | -0.38M | -3.10M | -1.40M | -2.04M | -1.75M | 3.76M | 1.02M | -1.40M | -1.10M | 7.65M | 0.67M | 3.34M | -3.22M | -3.94M | 18.37M | -6.74M | -3.89M | -5.03M | -2.87M | 13.66M | -9.55M | -1.00M | -2.62M | 1.19M | 4.02M | -5.07M | 1.04M | 3.47M | 25.90M | 16.99M | -36.40M | -1.88M | -27.65M |