|
Net Income
|
-0.15M | -0.31M | -0.13M | -0.18M | -0.17M | -0.21M | -0.35M | -0.57M | -0.29M | -0.40M | 0.04M | -0.44M | -0.03M | 0.09M | 0.03M | -0.12M | | | | | -0.19M | 0.29M | 0.29M | -0.35M | -0.09M | -0.17M | -0.42M | -0.20M | -0.32M | -0.18M | -0.22M | -17.72M | -1.01M | -1.00M | -0.97M | -0.81M | -0.17M | -0.19M | -0.91M | -6.68M | -0.86M | -1.12M | -0.09M | 3.37M |
|
Depreciation and Depletion
|
| | | | | | | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.00M | 113.00 | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.03M | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.01M | 1.17M | 1.21M | 0.08M | 0.09M | | 0.09M | 34.52M | | | | -0.39M | | | | 0.29M | | | | | | | | | | 0.06M | -0.06M | | 0.07M | | | 16.63M | | | | | | | | 0.79M | 0.77M | 0.08M | | |
|
Cash from Discontinued Operations
|
0.01M | 0.00M | 0.03M | -0.10M | -0.05M | -0.12M | -0.30M | -0.11M | -0.03M | -0.08M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | | | | -3.20M |
|
Gains from Investment Securities
|
| | | | | | | 0.45M | 0.45M | | | | | | 0.09M | -0.39M | | | | | | | | | | | | | 0.07M | -0.07M | | | | | | 0.06M | 0.02M | 0.02M | 0.02M | -0.05M | 0.06M | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 360.00 | 359.00 | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
0.40M | 0.40M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.01M | -1.47M | -1.44M | -0.15M | -0.05M | -0.12M | -0.30M | -0.10M | -0.03M | -0.08M | -0.01M | 0.05M | -0.15M | -0.03M | 0.13M | -0.01M | | | | | | | | -0.00M | -0.02M | -0.01M | -0.02M | 0.08M | -0.19M | -0.06M | -0.07M | -0.27M | -0.17M | -0.06M | | 0.06M | -0.04M | -0.18M | -0.02M | -3.86M | 0.03M | -0.11M | -0.02M | 2.95M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.01M | 0.02M | -0.03M | 0.00M | 0.01M | 0.01M | 0.04M | 0.10M | 0.03M | 0.00M | 0.01M | 0.03M | | | | | | | | 0.07M | 0.02M | | | 0.01M | 0.01M | 0.01M | | 0.02M | 0.00M | 0.00M | 0.01M | 0.00M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.00M | 0.01M | |
|
Depreciation & Amortization (CF)
|
0.02M | 0.03M | 0.00M | | 0.00M | | -0.01M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 113.00 | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M | | | |
|
Change in Receivables
|
0.04M | -0.00M | -0.01M | -0.00M | -0.02M | -0.05M | -0.08M | 0.04M | 0.05M | 0.02M | 0.01M | -0.04M | 0.01M | -0.04M | 0.01M | 0.04M | | | | | | | | | | | 0.08M | -0.18M | 0.01M | -0.02M | 0.01M | 0.00M | -892.00 | 0.01M | | 0.03M | 319.00 | -0.03M | 0.02M | -0.06M | 0.01M | | | |
|
Change in Inventory
|
-0.01M | -0.12M | -0.00M | | | | | 0.13M | 0.01M | 701.00 | 0.01M | 0.01M | -0.00M | -0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-200.00 | 0.11M | 0.10M | 0.33M | -0.23M | 0.65M | -0.02M | 0.14M | 0.20M | 0.29M | -0.41M | | | | | | | | | | | | | | | 0.06M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.03M | 0.02M | 0.01M | 0.02M | 0.06M | 0.02M | 0.01M | 0.01M | |
|
Change in Accured Expenses
|
| | | | | | | | 0.20M | | | | 0.01M | 0.08M | 0.16M | 0.28M | 0.11M | 0.01M | 0.06M | 0.11M | 0.06M | 0.06M | 0.06M | 0.12M | 0.07M | -0.04M | 0.36M | 0.14M | 0.03M | -0.02M | 0.01M | 0.81M | 0.83M | -0.83M | | 3.32M | 0.04M | 421.00 | 0.07M | -0.01M | 0.07M | 0.01M | 0.04M | 0.13M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | 0.04M | -0.04M | 0.02M | 131.00 | | -0.02M | -750.00 | -750.00 | 0.35M | -0.36M | 0.01M | | | |
|
Capital Expenditures
|
0.00M | -0.05M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | | | | 0.01M | 0.10M | | | -0.04M | 0.01M | | | |
|
Divestments
|
0.00M | | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.01M | | | | | | | | |
|
Cash from Investing Activities
|
0.00M | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | -1.59M | 0.03M | -0.06M | 0.09M | -0.03M | -0.00M | 0.01M | 0.01M | | -0.01M | -0.10M | | 0.10M | | -0.01M | | | -0.13M |
|
Other financing activities
|
-0.01M | 0.81M | 0.05M | -0.03M | 0.27M | | 0.45M | -0.05M | | | -0.58M | | | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | -1.52M |
|
Cash from Financing Activities
|
-0.01M | -0.03M | -0.05M | 0.13M | 0.06M | 0.26M | 0.18M | 0.09M | 0.01M | 0.08M | 0.00M | -0.05M | 0.15M | 0.03M | -0.14M | 0.01M | | | | | | | | | 0.04M | 0.01M | 2.00M | -0.09M | -0.07M | -0.01M | 0.23M | 0.31M | -0.01M | 0.01M | | 0.01M | 0.23M | -0.08M | 0.02M | 0.02M | 0.04M | 0.08M | 0.03M | 0.20M |
|
Net Equity Issued and Repurchased
|
| | -194.00 | | 0.00M | 0.14M | -0.11M | | 0.00M | 263.00 | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
0.00M | 235.00 | -0.14M | -29.00 | 0.00M | 0.14M | -0.11M | -0.01M | -0.01M | 263.00 | -0.00M | -954.00 | 0.00M | -886.00 | -517.00 | | | | | | | | | 608.00 | 0.02M | 0.00M | 0.39M | 0.02M | -0.33M | 0.02M | 0.13M | 0.04M | -0.17M | -0.04M | | 0.07M | 0.10M | -0.17M | 0.01M | -3.84M | 0.06M | -0.02M | 0.01M | 3.02M |
|
Free Cash Flow
|
0.01M | -1.42M | -1.38M | -0.15M | -0.05M | -0.12M | -0.30M | -0.10M | -0.03M | -0.08M | -0.01M | 0.05M | -0.15M | -0.03M | 0.13M | -0.01M | | | | | | | | -0.00M | -0.02M | -0.01M | -0.02M | 0.08M | -0.19M | -0.06M | -0.07M | -0.30M | -0.17M | -0.06M | | 0.05M | -0.13M | -0.18M | -0.02M | -3.82M | 0.02M | -0.11M | -0.02M | 2.95M |
|
Net Cash Flow
|
0.00M | -1.50M | -1.49M | -29.00 | 0.00M | 0.14M | -0.12M | -0.01M | -0.01M | 263.00 | -0.00M | -954.00 | 0.00M | -886.00 | -517.00 | | | | | | | | | -0.00M | 0.02M | 0.00M | 0.39M | 0.02M | -0.33M | 0.02M | 0.13M | 0.04M | -0.17M | -0.04M | | 0.07M | 0.10M | -0.26M | 0.10M | -3.84M | 0.06M | -0.03M | 0.01M | 3.02M |