|
Net Income
|
-2.85M | -6.17M | | | -1.91M | -0.39M | | | | | | -4.55M | -6.55M | -9.02M | -9.03M | -6.48M | -6.39M | -7.44M | -5.64M | -6.42M | -6.41M | -8.53M | -8.38M | -11.02M | -9.87M | -12.29M | -9.47M | -9.90M | -24.57M | -7.43M |
|
Share-based Compensation
|
2.46M | 5.61M | 0.98M | 0.95M | 0.97M | 0.97M | 0.97M | 0.68M | 0.68M | 1.05M | 2.75M | 0.90M | 0.77M | 1.61M | 1.50M | 1.54M | 1.90M | 1.90M | 1.75M | 1.74M | 1.90M | 1.90M | 1.87M | 1.80M | 2.35M | 1.72M | 1.76M | 2.10M | 1.53M | 2.98M |
|
Gains from Investment Securities
|
| | | | | | 1.63M | | 3.42M | 3.46M | 3.46M | 0.20M | 0.43M | 4.08M | 4.10M | 4.86M | 4.85M | 4.85M | 4.84M | 5.44M | 5.50M | 5.50M | 5.50M | 5.50M | 6.29M | 6.30M | 7.20M | 7.30M | 7.28M | |
|
Non-cash Items
|
| | | | | 1.95M | 1.30M | | 2.39M | 15.52M | 13.31M | 2.42M | 40.63M | 2.58M | 11.20M | 17.10M | 14.90M | 13.00M | | 3.93M | 4.06M | 10.50M | 21.51M | 23.81M | 10.65M | 5.03M | 1.22M | 5.12M | 5.38M | 5.38M |
|
Cash from Operations
|
-0.33M | -0.82M | -0.45M | -0.46M | -1.39M | | | -1.03M | -1.82M | -3.70M | -2.39M | -5.09M | -5.71M | -7.92M | -9.78M | -8.87M | -4.76M | -3.37M | -5.70M | -1.14M | -3.17M | -4.26M | -3.42M | -7.48M | -7.89M | -6.99M | -11.05M | -6.82M | -7.38M | -5.44M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | -0.13M | 0.15M | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | 0.40M | -0.09M | -0.36M | -0.02M | 0.25M | 0.03M | -6.20M | 0.15M | -0.18M | 0.23M | 1.01M | -2.03M | 0.07M | 0.10M | 0.32M | 0.11M |
|
Change in Account Payables
|
-0.17M | 0.04M | -0.02M | -0.01M | 200.00 | | | 0.03M | 0.12M | -0.21M | 0.03M | -0.02M | -0.00M | 0.00M | 0.07M | -0.07M | | -0.00M | 0.00M | | | | -0.04M | 0.02M | 0.08M | -0.08M | -0.03M | 0.08M | 0.08M | |
|
Change in Accured Expenses
|
0.06M | -0.04M | 0.04M | 0.63M | -0.34M | | | 0.29M | -0.07M | 0.56M | 0.33M | 0.05M | 0.79M | 1.86M | -0.49M | -1.18M | -0.86M | 1.78M | 1.74M | -3.13M | 0.31M | 1.29M | 4.23M | 1.39M | -0.01M | 1.31M | -4.05M | 0.66M | 0.47M | -0.17M |
|
Change in Taxes
|
0.05M | 0.10M | 0.06M | 0.27M | 0.01M | | | 0.14M | 0.33M | 0.42M | 0.22M | 0.50M | 0.88M | 1.89M | -0.04M | | | | | 0.03M | | | | 0.02M | | | | | | |
|
Other Working Capital Changes
|
-0.02M | 0.23M | -0.20M | -0.03M | 0.26M | | | 0.17M | 0.07M | -0.12M | 0.00M | 1.29M | -0.12M | -0.10M | 0.98M | 2.39M | -0.45M | 0.38M | -0.57M | -0.39M | -0.93M | -1.17M | -0.03M | -0.40M | -0.10M | -0.15M | -0.53M | -0.12M | 0.61M | 0.18M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M |
|
Other financing activities
|
| | | | | | | | | 1.05M | | 0.90M | | 1.61M | | 1.54M | | 1.94M | | | | 1.89M | | | | | | | | |
|
Cash from Financing Activities
|
0.90M | | | | 7.25M | | | -0.01M | 0.66M | 23.24M | | 28.46M | 14.95M | 52.94M | | 0.73M | | | | | | | -2.50M | -2.50M | 13.00M | 9.79M | -2.08M | 5.27M | 22.27M | |
|
Exchange Rate Effect
|
0.01M | -0.03M | -0.01M | -0.00M | -722.00 | | | -0.02M | 0.04M | -0.05M | 0.05M | 0.00M | -0.06M | -0.07M | 0.12M | 0.06M | -0.76M | -0.44M | 0.44M | -0.01M | -0.00M | -0.02M | -0.06M | 0.13M | -0.04M | -0.32M | 0.46M | -0.04M | -0.15M | -0.01M |
|
Change in Cash
|
0.59M | -0.85M | -0.46M | -0.46M | 5.86M | | | -1.06M | -1.11M | 19.50M | -2.34M | 23.37M | -5.82M | 44.95M | -9.66M | -8.08M | -5.52M | -3.81M | -5.25M | -1.15M | -3.18M | -6.01M | -5.96M | -9.85M | 5.07M | 2.48M | -12.63M | -1.58M | 14.04M | -5.64M |
|
Free Cash Flow
|
-0.33M | -0.82M | -0.45M | -0.46M | -1.39M | | | -1.03M | -1.82M | -3.70M | -2.39M | -5.09M | -5.71M | -7.92M | -9.78M | -8.87M | -4.76M | -3.37M | -5.70M | -1.14M | -3.17M | -4.26M | -3.42M | -7.48M | -7.89M | -6.99M | -11.05M | -6.82M | -7.38M | -5.63M |
|
Net Cash Flow
|
0.57M | -0.82M | -0.45M | -0.46M | 5.86M | | | -1.04M | -1.15M | 19.54M | -2.39M | 23.37M | 9.24M | 45.02M | -9.78M | -8.14M | -4.76M | -3.37M | -5.70M | -1.14M | -3.17M | -4.26M | -5.92M | -9.98M | 5.11M | 2.81M | -13.13M | -1.55M | 14.89M | -5.63M |