|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | -0.48M | -1.34M | -0.72M | -1.87M | -1.06M | -0.94M | -0.62M | -1.11M | -1.02M | 0.06M | -0.11M | -0.10M | -0.15M | -0.03M | -0.00M | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.03M | 0.01M | 873.00 | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.23M | 0.46M | -0.02M | 0.20M | 0.15M | 0.12M | 0.13M | 0.12M | 0.04M | 0.04M | | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.13M | 0.15M | -0.12M | -0.01M | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | -0.02M | -0.01M | 0.04M | 0.15M | -0.21M | -0.01M | 0.01M | -439.00 | 0.00M | 0.02M | 0.02M | 0.04M | 0.00M | 0.02M | | | 0.07M | -0.07M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -0.53M | -0.53M | -0.47M | -0.90M | -0.85M | -0.69M | -0.52M | -0.84M | -0.77M | -0.86M | -1.01M | -1.02M | -0.70M | -1.94M | -1.05M | -1.22M | -1.43M | -1.06M | -1.39M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.03M | 0.01M | 873.00 | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -0.21M | 0.16M | -0.09M | 0.10M | -0.05M | -0.02M | 0.01M | -0.01M | 0.04M | -0.05M | -0.01M | 0.02M | 0.04M | -0.07M | 0.01M | 0.00M | -0.01M | 0.01M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.01M | 0.01M | -260.00 | 0.01M | 0.00M | -0.00M | 0.05M | -0.01M | -0.00M | 0.21M | -0.02M | 0.13M | 0.09M | -0.02M | -0.14M | -0.06M | 0.08M | | -0.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.00 | 0.17M | -0.08M | 0.04M | -0.14M | 0.09M | -0.00M | 0.10M | -0.06M | -0.01M | -0.01M | 0.07M | -0.02M | 0.07M | 0.16M | -0.05M | 0.14M | -0.16M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 837.00 | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.03M | 0.01M | -509.00 | 0.00M | 0.01M | 0.01M | 0.00M | 326.00 | 0.01M | | 0.00M | -0.01M | 0.02M | 0.00M | 0.00M | 788.00 |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.15M | -0.03M | 0.09M | 0.01M | 0.12M | -0.10M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.02M | -0.03M | -0.24M | 0.09M | -0.03M | 0.06M | -0.02M | 0.01M | -326.00 | -0.01M | -0.00M | 7.14M | -0.01M | -0.02M | -0.00M | -0.00M | -0.16M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | | | | 0.44M | 1.00 |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | -0.00M | 8.69M | -0.37M | | | | -1.16M | -1.00M | -0.42M | 1.03M | -0.05M | 0.55M | 0.78M | 0.12M | -0.74M | -0.14M | 0.35M | 0.37M | 9.08M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -43.00 | 24.00 | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | 896.00 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | -0.53M | 8.15M | -0.86M | -0.93M | -1.08M | -0.60M | -1.72M | -1.77M | -1.21M | 0.05M | -0.98M | -0.35M | -0.07M | 5.33M | -1.75M | -1.39M | -1.08M | -0.70M | 7.52M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -0.53M | -0.54M | -0.49M | -0.93M | -0.86M | -0.69M | -0.53M | -0.85M | -0.78M | -0.87M | -1.01M | -1.02M | -0.70M | -1.94M | -1.04M | -1.24M | -1.43M | -1.06M | -1.39M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | -0.53M | 8.15M | -0.86M | -0.93M | -1.08M | -0.60M | -1.71M | -1.78M | -1.21M | 0.19M | -1.06M | -0.47M | 0.07M | 5.33M | -1.80M | -1.39M | -1.08M | -0.70M | 7.52M |