|
Net Income
|
-0.02M | -0.04M | -0.01M | -0.01M | -0.01M | -0.01M | -0.05M | -1.37M | -0.30M | -0.23M | -0.41M | -0.82M | -0.46M | -0.09M | 0.82M | -0.99M | -6.65M | 0.13M | -0.06M | -0.05M | -0.04M | | -0.05M | -0.04M | -0.04M | -0.08M | -0.05M | -0.04M | -0.04M | -0.08M | -0.05M | -0.04M | -0.04M | -0.04M | -0.04M | -0.05M | -0.04M | -0.04M | 0.01M | -0.28M | 0.09M | -0.06M | -0.06M | -0.06M | -0.05M | -0.04M | -0.06M | -0.48M | -1.19M | -1.26M | -0.66M | -0.49M | -0.96M |
|
Depreciation and Depletion
|
| | | | 0.02M | | | | | | | | | | | 239.00 | 239.00 | 239.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.05M | | | 2.08M | 2.13M | | | | 2.13M | 2.13M | 2.13M | | 0.23M | | -1.97M | -0.68M | -0.68M | -0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.42M | 0.42M | 0.42M | 0.22M | 0.22M |
|
Gains from Sales and Divestitures
|
0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | 0.01M | -0.01M | 0.01M | -0.01M | -0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.81M | 6.81M | 6.81M | 6.81M | 3.65M | 3.65M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | 5.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
2.53M | -933.00 | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.02M | -0.04M | -0.01M | -0.00M | -0.00M | | -0.05M | -0.16M | -0.36M | -3.85M | -4.25M | 0.00M | -5.46M | -5.63M | -5.69M | -0.06M | -5.86M | -5.95M | -0.02M | | | | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.02M | -0.01M | -0.00M | 0.04M | 0.00M | -0.09M | 0.00M | -0.01M | -0.02M | -0.01M | -0.01M | -0.03M | -0.11M | -0.74M | -0.77M | -0.22M | -0.26M | -0.02M |
|
Amortization
|
0.11M | 0.00M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | 0.02M | | | | 239.00 | 0.02M | 239.00 | -239.00 | 239.00 | 239.00 | 0.02M | -239.00 | -0.02M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
280.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 2.08M | -2.26M | -0.05M | -0.02M | -0.01M | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | 0.02M | 0.02M | | 0.02M | -0.38M | | | 0.04M | -0.04M | -0.04M | -0.04M | 0.04M | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | 0.07M | 0.04M | 0.04M | 0.07M |
|
Change in Accured Expenses
|
-0.00M | -0.00M | 0.00M | 0.01M | 0.01M | | 0.02M | 0.11M | -0.11M | 0.06M | 0.07M | -0.29M | 0.09M | 0.12M | 0.14M | -0.00M | -0.14M | -0.14M | 0.04M | | | | | | 689.00 | -689.00 | | | | | 0.00M | -0.00M | | 627.00 | -628.00 | | 2.00 | 356.00 | 0.23M | 2.33M | -2.46M | -0.02M | 0.00M | 0.00M | -0.00M | -0.00M | 684.00 | 4.00 | 0.04M | 0.01M | -0.02M | -0.03M | 0.93M |
|
Other Working Capital Changes
|
-500.00 | 0.00M | -0.00M | 0.00M | | | | | -0.05M | 0.01M | 0.00M | 0.02M | 0.05M | 0.03M | 0.01M | | | | -0.00M | -0.00M | -0.00M | -0.00M | | | 689.00 | -689.00 | 263.00 | -72.00 | -72.00 | -71.00 | -48.00 | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | | -0.13M |
|
Capital Expenditures
|
-0.05M | | | | -0.05M | | | 0.05M | -0.05M | 0.05M | 0.05M | 0.05M | 0.22M | -0.22M | 0.05M | 0.05M | 0.05M | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 494.00 | 494.00 | 494.00 | 494.00 | 494.00 | | 494.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | -0.85M | -0.85M | -0.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.05M | | | | -0.05M | | | 0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.27M | -0.27M | -0.30M | -0.30M | -0.30M | -0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | 0.13M | | | 0.19M |
|
Other financing activities
|
| | | 5.56M | -0.00M | 5.56M | 5.57M | | -0.00M | 0.00M | 6.18M | 0.00M | 0.00M | 0.00M | -0.03M | -0.03M | -0.03M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | | | | 0.22M |
|
Cash from Financing Activities
|
0.05M | | | | 3.15M | | 0.05M | -1.00M | 5.35M | 5.35M | 5.35M | 5.35M | 5.95M | 6.03M | 6.08M | 1.03M | 7.22M | 7.25M | 0.02M | | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.01M | 0.00M | 0.05M | | | 0.01M | | 0.02M | 0.01M | 0.01M | 0.03M | 0.22M | 0.96M | 0.56M | 0.14M | 0.24M | 0.25M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00 | -1.00 | | | 0.02M |
|
Change in Cash
|
0.03M | -0.04M | -0.01M | -0.00M | -0.00M | | 0.00M | 1.99M | -0.36M | 1.45M | 1.45M | 0.00M | 0.21M | 0.13M | 0.08M | 0.97M | 1.06M | 0.88M | -370.00 | | | | -45.00 | -340.00 | 628.00 | -277.00 | 396.00 | -224.00 | -204.00 | 227.00 | -498.00 | 162.00 | -54.00 | -50.00 | -54.00 | -54.00 | 10.00 | -51.00 | 0.09M | 0.00M | -0.09M | 0.01M | -0.01M | -599.00 | -442.00 | -876.00 | 820.00 | 0.10M | 0.09M | -0.08M | -0.09M | -0.02M | 0.44M |
|
Free Cash Flow
|
0.03M | -0.04M | -0.01M | -0.00M | 0.05M | | -0.05M | -0.21M | -0.30M | -3.91M | -4.30M | -0.05M | -5.68M | -5.41M | -5.75M | -0.11M | -5.92M | -6.17M | -0.02M | | | | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.02M | -0.01M | -0.00M | 0.04M | 0.00M | -0.09M | 0.00M | -0.01M | -0.02M | -0.01M | -0.01M | -0.03M | -0.11M | -0.74M | -0.77M | -0.22M | -0.26M | -0.02M |
|
Net Cash Flow
|
-0.02M | -0.04M | -0.01M | -0.00M | 3.10M | | 0.00M | -1.12M | 4.95M | 1.45M | 1.05M | 5.31M | 0.21M | 0.13M | 0.08M | 0.67M | 1.06M | 0.88M | -370.00 | | | | -45.00 | -340.00 | 628.00 | -277.00 | 396.00 | -224.00 | -204.00 | 227.00 | -498.00 | 162.00 | -54.00 | -50.00 | -54.00 | -54.00 | 10.00 | -51.00 | 0.09M | 0.00M | -0.09M | 0.01M | -0.01M | -599.00 | -442.00 | -876.00 | 820.00 | 0.10M | 0.09M | -0.08M | -0.09M | -0.02M | 0.42M |