|
Net Income
|
-0.03M | -0.03M | -0.02M | -0.00M | -0.01M | -0.00M | -0.00M | 0.01M | -0.01M | -0.04M | -0.03M | -101.00 | -0.05M | -0.35M | -0.47M | -0.88M | -0.30M | -0.21M | -0.05M | -2.04M | -1.01M | -0.77M | -0.56M | -0.73M | -0.58M | -0.96M | -0.77M | -2.16M | -0.91M | -1.45M | -1.04M | -1.54M | -1.44M | -1.54M | -2.52M | -2.03M | -1.26M | -0.13M | -1.95M | -0.47M | -1.66M | -1.69M | -1.66M | -0.10M | -2.02M | -1.55M | -1.68M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | 58.00 | 87.00 | 87.00 | 87.00 | 87.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | 0.41M | 0.26M | 0.16M | 0.05M | 0.02M | 0.05M | 0.20M | 0.37M | 0.06M | 0.42M | 0.10M | 0.20M | 0.38M | 0.34M | 0.91M | 0.73M | 0.37M | 0.26M | 0.30M | -0.66M | 0.39M | 0.35M | 0.25M | -0.38M | 0.13M | 0.11M | 0.21M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | | 0.53M | 0.53M | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | 539.00 | | | | | | | | | | | | | | | | | | | 4.54M | 4.55M | 3.48M | 0.03M | 3.57M | | 4.26M | 4.08M | 6.04M | | 6.04M | 6.04M | | 6.04M | 6.04M | 6.04M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.00 | -4.00 | | | | | | | | | 0.31M | -0.07M | 0.34M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 1.97M | 2.49M | 2.49M | 3.02M | 3.02M | 3.74M | 3.74M | 4.27M | 4.27M |
|
Cash from Operations
|
558.00 | -0.02M | -0.02M | -157.00 | -0.01M | -0.01M | -0.00M | -0.00M | -0.00M | -325.00 | -0.10M | 0.12M | -0.01M | -0.39M | -0.59M | -0.63M | -0.50M | -0.13M | -0.58M | 0.50M | -2.14M | 0.42M | 0.14M | -0.98M | 0.04M | -1.26M | -2.91M | -0.14M | -1.94M | -1.57M | -1.61M | -0.73M | -0.42M | -3.36M | -1.81M | -3.01M | -2.58M | -2.30M | -2.08M | -0.37M | -1.41M | -1.49M | -1.68M | -3.59M | -1.20M | -1.88M | -0.55M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | 0.01M | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.04M | 0.00M | 107.00 | 0.01M | -0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.05M | -0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.13M |
|
Change in Receivables
|
| | | | | | | | | | | 0.04M | 0.01M | 0.04M | 0.02M | 0.17M | 0.05M | 0.07M | 0.19M | -0.11M | 0.15M | 0.57M | 0.75M | 0.71M | -0.95M | 1.77M | 0.56M | 0.06M | -1.42M | 2.08M | -1.42M | 1.54M | -0.89M | -0.80M | 1.13M | -2.54M | 1.66M | 5.63M | -2.22M | 2.85M | 7.76M | 4.45M | 5.09M | 7.56M | 6.01M | -1.40M | 6.45M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -21.00 | 967.00 | 217.00 | 0.01M | -0.01M | | | 36.00 | -27.00 | | | | | | | | 0.11M | -0.04M | 0.03M | -0.01M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | 0.19M | 0.16M | 2.20M | -0.67M | 0.73M | 0.93M | -0.31M | 0.12M | -0.17M | -0.21M | -0.31M | 0.46M | -0.17M | 0.08M | -0.71M | 1.91M | -1.42M | -0.36M | -0.09M | -1.37M | 0.03M | 5.30M | -1.46M | 1.30M | 6.88M | 3.12M | 3.32M | 6.35M | 5.38M | -2.10M | 5.19M |
|
Change in Accured Expenses
|
0.02M | 0.00M | -0.00M | 0.00M | -371.00 | -0.01M | 0.00M | -0.00M | 0.00M | 0.00M | 0.07M | 0.16M | 0.09M | -0.07M | -0.09M | 0.36M | 0.19M | 0.16M | 2.20M | -2.64M | 0.13M | 0.15M | 1.53M | -1.06M | 0.77M | 2.51M | -3.35M | 0.07M | 0.47M | 0.22M | 0.46M | -0.52M | 0.83M | -1.42M | 1.68M | -1.62M | -0.65M | 0.21M | 0.33M | 0.60M | 0.83M | 0.54M | -0.80M | 7.22M | 0.03M | 0.18M | 1.38M |
|
Other Working Capital Changes
|
-0.01M | | | | | | | | | | | | 0.04M | -0.01M | -0.02M | 0.03M | 0.36M | 0.08M | 2.11M | -0.02M | 1.49M | -0.37M | -0.30M | -0.91M | 1.02M | 0.31M | -2.15M | -1.16M | 2.81M | -0.80M | 0.78M | -0.11M | -0.33M | 1.22M | 0.80M | -0.62M | -0.90M | 0.57M | 1.44M | 0.41M | -0.02M | 0.05M | -1.41M | 2.76M | -0.86M | -0.67M | -0.43M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | 413.00 | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.10M | -0.01M | -0.09M | 0.00M | 0.01M | 0.00M | 618.00 | | | 0.06M | 0.01M | 380.00 | -8.00 | 7.00 | -3.00 | | | -36.00 | 0.00M | 0.00M | | 0.02M |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | -0.00M | | | | | -413.00 | -0.01M | -0.01M | -0.01M | -946.00 | -0.01M | -0.10M | -0.21M | 0.08M | -0.00M | -0.01M | -0.00M | -0.01M | | | -0.06M | -0.01M | -380.00 | 8.00 | -7.00 | 3.00 | | | 36.00 | -0.00M | -0.00M | | -0.02M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | 5.41M | | | | 7.52M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.03M | 0.01M | | 0.01M | 0.01M | | 0.00M | | | | | 129.00 | 1.45M | 0.16M | 0.20M | 0.50M | 0.14M | 1.23M | 0.20M | 0.96M | 0.01M | -0.06M | 0.39M | 0.04M | 1.60M | 3.59M | -0.05M | 1.83M | 1.75M | 1.78M | 0.05M | 0.73M | 4.80M | 12.02M | -0.21M | -1.08M | 0.78M | | | 0.78M | 1.85M | 0.61M | 4.54M | 2.96M | -0.75M | 0.37M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | -0.04M | 0.00M | -0.02M | 0.01M | 0.05M | -0.02M | 0.03M | 0.10M | -0.03M | 0.06M | -0.09M | 0.07M | 0.03M | 0.04M | -0.25M | -0.26M | 0.60M | -0.16M | 0.13M | -0.03M | -0.04M | 0.18M | -0.61M | 0.43M | 0.02M | -0.02M | -0.01M | 0.00M |
|
Change in Cash
|
558.00 | 0.01M | -0.01M | -157.00 | 137.00 | 485.00 | -0.00M | 0.00M | -0.00M | -325.00 | -0.10M | 0.12M | -0.01M | 0.86M | -0.43M | -0.43M | -0.00M | 0.01M | 0.67M | 0.65M | -1.19M | 0.40M | 0.09M | -0.54M | 0.05M | 0.26M | 0.57M | -0.14M | -0.06M | 0.09M | 0.24M | -0.65M | 0.34M | 1.18M | 9.89M | -2.63M | -3.82M | -1.38M | -2.11M | -0.42M | -0.45M | -0.25M | -0.65M | 0.96M | 1.74M | -2.64M | -0.20M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
558.00 | -0.02M | -0.02M | -157.00 | -0.01M | -0.01M | -0.00M | -0.00M | -0.00M | -325.00 | -0.10M | 0.12M | -0.01M | -0.39M | -0.59M | -0.63M | -0.50M | -0.13M | -0.58M | 0.50M | -2.15M | 0.41M | 0.14M | -0.98M | 0.03M | -1.36M | -2.90M | -0.05M | -1.95M | -1.58M | -1.61M | -0.73M | -0.42M | -3.36M | -1.88M | -3.02M | -2.58M | -2.30M | -2.08M | -0.37M | -1.41M | -1.49M | -1.68M | -3.59M | -1.21M | -1.88M | -0.57M |
|
Net Cash Flow
|
558.00 | 0.01M | -0.01M | -157.00 | 137.00 | 485.00 | -0.00M | 0.00M | -0.00M | -325.00 | -0.10M | 0.12M | -0.01M | 1.06M | -0.43M | -0.43M | -0.00M | 0.01M | 0.65M | 0.69M | -1.19M | 0.42M | 0.08M | -0.59M | 0.07M | 0.24M | 0.47M | -0.11M | -0.12M | 0.17M | 0.17M | -0.69M | 0.31M | 1.44M | 10.14M | -3.23M | -3.65M | -1.52M | -2.08M | -0.37M | -0.63M | 0.36M | -1.07M | 0.94M | 1.75M | -2.63M | -0.20M |