|
Net Income
|
-4.04M | -2.82M | -1.82M | -1.29M | -2.40M | -4.67M | -1.87M | -0.17M | -1.32M | -0.83M | -0.20M | -1.33M | -0.32M | 0.01M | -0.01M | 0.35M | -500.00 | | -0.09M | 0.34M | -0.65M | -1.17M | -188.00 | 0.06M | -1.60M | 0.11M | 0.02M | -0.95M | -4.85M | -1.10M | -7.15M | -1.78M | -1.36M | 0.88M | -0.45M | -3.97M | -3.01M | -1.75M | -3.83M | -12.70M | -4.91M | -1.19M | 1.73M | 4.94M | 8.77M | -43.24M | 2.38M | -0.10M | -0.42M | -14.80M | 0.41M | 0.60M | 2.01M | -0.18M | 1.67M | 0.53M | -0.81M | -0.20M | -0.69M | 0.43M | -0.85M |
|
Depreciation and Depletion
|
| | | | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.12M | -0.30M | | | | | | | | | | | | | 566.00 | 572.00 | 572.00 | 560.00 | 565.00 | 542.00 | 603.00 | 929.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.28M | 0.17M | 0.38M | 0.61M | 0.61M | 0.66M | 0.69M | 2.11M | 0.91M | | 1.81M | 1.98M | 0.97M | 1.11M | 1.18M | 1.19M | 1.18M | 1.12M | 1.04M | 0.54M | 0.22M | 0.20M | 0.17M |
|
Share-based Compensation
|
0.16M | 0.54M | 0.44M | 0.05M | 0.03M | 0.03M | 0.03M | 1.96M | 0.09M | -0.95M | -1.33M | 0.69M | -0.24M | -0.28M | -0.32M | -0.26M | -0.22M | -0.25M | -0.11M | -1.06M | -0.03M | -0.03M | | -0.03M | -0.03M | | -0.01M | | | | | | | | 0.01M | 0.10M | | | 1.16M | 0.42M | 0.42M | 0.38M | 2.20M | 0.59M | 0.99M | 1.94M | 0.26M | | 1.27M | 1.01M | 0.77M | 0.63M | 0.65M | 0.53M | 0.43M | 0.44M | 0.32M | 0.41M | 0.39M | 0.39M | 0.39M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | 500.00 | | 0.44M | -0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | 0.04M | 0.04M | 0.04M | | 0.04M | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.00M | 0.01M | | | 0.00M | 0.01M | 2.01M | | 0.03M | 0.01M | | 831.00 | -0.00M | 985.00 | 831.00 | 0.00M | 0.14M | 0.00M | 0.15M | 0.01M | | | 300.00 | | | 0.51M | 1.53M | 0.00M | | | 2.15M | 0.02M | 0.02M | 0.09M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 3.60M | | 0.07M | | 0.53M | 0.53M | 0.14M | | 0.01M | 625.00 | 14.62M | | | | 2.06M | | | 0.98M | 0.79M | | | |
|
Non-cash Items
|
| | | | | | | | | | | | 0.04M | 0.04M | | 0.04M | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.64M | -0.38M | -0.08M | -0.48M | -0.29M | -0.65M | -0.31M | -0.14M | -0.11M | -0.25M | -0.17M | -0.50M | -0.26M | -0.08M | -0.33M | -0.53M | -0.35M | -0.32M | -1.10M | -0.88M | -0.54M | -0.33M | -0.11M | -0.13M | 0.16M | -0.28M | -0.40M | -1.12M | -0.93M | -0.66M | -0.82M | 1.37M | -1.07M | -0.72M | -0.79M | -0.40M | 0.90M | 2.62M | 1.17M | -0.07M | 0.91M | -0.24M | 1.01M | 5.33M | 6.76M | 19.99M | 4.07M | | 2.84M | 2.03M | -0.40M | 4.39M | 1.81M | 0.26M | 4.80M | 5.48M | 2.75M | -4.72M | -3.37M | -0.34M | 0.61M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.95M | 1.83M | 0.08M | 0.10M | 0.31M | 1.53M | 0.10M | 0.11M | 0.11M | -0.36M | -0.15M | -0.14M | -0.15M | -0.15M | -0.15M | -0.15M | -0.33M | | -0.03M | | | | -0.04M | -0.12M | -0.12M | -0.15M | -0.03M | -0.01M | | | | 2.13M | 0.04M | 0.08M | 0.14M | 0.80M | 0.50M | 1.39M | 1.02M | 3.24M | 0.40M | 0.30M | 0.08M | 0.13M | 0.52M | 1.17M | 1.47M | | 0.09M | 0.09M | 0.08M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.09M |
|
Amortization of Deferred Charges
|
0.10M | 0.45M | 0.00M | 0.16M | 0.24M | 0.23M | 0.13M | 0.05M | 0.04M | -0.14M | -0.04M | -0.10M | | | | | -0.06M | -0.15M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.23M | 0.23M | 0.23M | 0.08M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.16M | 0.63M | | | | | | | | 0.09M | | | | | 566.00 | 572.00 | 572.00 | 560.00 | 565.00 | 542.00 | 603.00 | 929.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.28M | 0.17M | | 0.61M | 0.61M | 0.46M | | 0.72M | 0.91M | | 272.00 | 3.41M | 0.97M | 1.11M | 1.18M | 1.19M | 1.18M | 1.12M | 1.04M | 0.54M | 0.22M | 0.20M | 0.17M |
|
Change in Receivables
|
| | | | | | | | | | | | -0.01M | | | 0.00M | 0.01M | | | -0.06M | 0.06M | -0.02M | 0.00M | 0.02M | -0.14M | -0.26M | 0.10M | -0.03M | 0.05M | 0.27M | 0.00M | -0.45M | -0.13M | 0.02M | -0.20M | 0.21M | 0.10M | -0.08M | -0.12M | 0.28M | 0.27M | -0.21M | 0.11M | 0.60M | 0.39M | 2.62M | -0.13M | | -0.31M | -0.73M | 0.35M | -0.44M | 0.76M | 0.31M | 0.11M | -0.02M | 0.16M | 0.05M | -0.30M | 0.30M | 0.16M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.12M | 0.20M | -0.07M | -0.05M | -0.02M | | | | | | | 0.36M | 0.21M | 0.03M |
|
Change in Account Payables
|
| | | | | | | | | | 1.15M | -0.03M | -0.09M | 0.24M | 0.23M | 0.23M | -0.22M | -0.17M | 0.04M | 0.16M | 0.04M | -0.09M | -0.08M | -0.10M | -0.12M | -0.30M | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.37M | -0.31M | 0.13M | 0.20M | 0.10M | 0.14M | 0.10M | -0.19M | 0.80M | -0.44M | 0.04M | 0.52M | 0.17M | 0.15M | -0.32M | 0.02M | -0.01M | -0.14M | -0.08M | 0.04M | -0.04M | -0.08M | -0.03M | -0.08M | -1.35M | 0.14M | 0.14M | 0.40M | 0.21M | -0.10M | -0.03M | 2.84M | -0.47M | -0.21M | -0.70M | 0.06M | -0.11M | 3.64M | 5.70M | 5.96M | 3.27M | 3.61M | 0.72M | 0.64M | -0.11M | 1.73M | -0.66M | | -0.12M | -0.60M | -0.15M | -0.04M | 0.16M | -0.31M | 0.68M | -0.18M | 0.56M | 0.50M | -0.26M | -0.06M | 0.02M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.81M | | 0.24M | 0.01M | 0.11M | -0.12M | 0.76M | 0.50M | -1.20M | -0.01M | -0.10M | 0.01M | -0.01M | |
|
Other Working Capital Changes
|
0.01M | -0.01M | 0.36M | -0.18M | -0.08M | 0.02M | 0.03M | -0.02M | -0.02M | -0.04M | -0.03M | 0.04M | 0.05M | -0.07M | -0.05M | -0.03M | 0.04M | -0.05M | 0.05M | 0.02M | 0.01M | 0.09M | 0.01M | | -0.48M | 0.01M | 0.50M | -0.01M | -0.25M | 0.12M | -0.11M | -0.40M | -0.36M | -0.22M | -0.00M | 1.60M | 1.53M | -0.24M | -2.43M | 3.15M | 0.37M | 0.78M | -0.00M | 4.20M | 3.98M | 9.49M | 0.93M | | -0.34M | 0.92M | 0.66M | 0.04M | 0.45M | 4.25M | 0.15M | -0.84M | 0.35M | 0.87M | 0.80M | -0.29M | -1.35M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 1.07M | 1.72M | | 0.59M | 0.63M | 0.06M | 1.47M | 6.02M | | 4.08M | 0.00M | 0.62M | 1.79M | 0.12M | 0.03M | 0.00M | 0.00M | | 0.49M | 0.32M | -0.18M | 0.37M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.62M | 0.40M | 0.05M | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | 0.00M | | 0.01M | | | | | | | 1.15M | | | | | | | | | 0.00M | | | -0.01M | | 0.00M | | | | | -2.45M | -1.07M | -1.72M | | -0.59M | -0.63M | -0.06M | -1.47M | -5.99M | | -3.68M | 0.05M | -0.62M | -1.77M | -0.12M | -0.03M | -0.00M | -4.95M | -0.76M | 4.11M | -0.35M | 0.25M | -0.45M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | -0.01M | 0.00M | -858.00 | -0.01M | 595.00 | 0.02M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.68M | 0.31M | 0.15M | 0.51M | 1.31M | -0.15M | 0.20M | 0.10M | | | 0.10M | 0.56M | 0.15M | 0.10M | 0.40M | 0.55M | 0.46M | 1.15M | 0.45M | 0.12M | -0.03M | 0.14M | 0.08M | 0.12M | 0.17M | -0.12M | 0.40M | 0.94M | 0.95M | 0.64M | 0.97M | -0.02M | 0.13M | 1.00M | 0.05M | 0.44M | -0.93M | 0.25M | 0.29M | 1.01M | 1.82M | 0.12M | 0.11M | 0.40M | 2.29M | 2.36M | -4.42M | | -0.63M | -0.67M | -0.63M | -0.63M | -0.63M | -1.99M | -1.36M | -1.30M | -1.34M | -1.37M | -1.24M | -1.25M | -1.24M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.12M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.35M | 0.20M | 0.20M | 0.20M | 0.34M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | -0.00M | -881.00 | -806.00 | 38.00 | 0.00M | -0.00M | -38.00 | | | | 273.00 | -808.00 | -0.00M | 380.00 | | | | | | | | | | | | | | |
|
Change in Cash
|
0.04M | -0.07M | 0.07M | 0.03M | 1.02M | -0.80M | -0.11M | -0.04M | -0.11M | 0.11M | -0.07M | 0.06M | -0.02M | -0.07M | 0.07M | 0.04M | 0.11M | 0.82M | -0.71M | 0.39M | -0.56M | -0.19M | -0.04M | -0.01M | 0.33M | -0.40M | 912.00 | 480.00 | 0.02M | -0.02M | 0.15M | 1.34M | -0.94M | 0.28M | -0.74M | 0.04M | -0.03M | 1.16M | -0.99M | -0.13M | 1.01M | -0.12M | 0.53M | 5.11M | 8.99M | 20.88M | -6.33M | | -1.47M | 1.40M | -1.64M | 1.99M | 1.06M | -1.76M | 3.44M | -0.77M | 0.64M | -1.99M | -4.96M | -1.34M | -1.08M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.32M | 0.18M | 0.33M | 0.53M | 0.15M | 0.24M | 0.61M | 0.32M | | 0.20M | 0.79M | 0.37M | 0.36M | 1.01M | 0.39M | 0.44M | 2.49M | 0.55M | 0.49M | 0.45M | 0.43M | 1.11M | 2.27M | | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M |
|
Free Cash Flow
|
-0.64M | -0.38M | -0.08M | -0.48M | -0.29M | -0.65M | -0.31M | -0.14M | -0.11M | -0.25M | -0.17M | -0.50M | -0.26M | -0.08M | -0.33M | -0.53M | -0.35M | -0.32M | -1.10M | -0.88M | -0.54M | -0.33M | -0.11M | -0.13M | 0.16M | -0.28M | -0.40M | -1.12M | -0.93M | -0.66M | -0.82M | 1.37M | -1.07M | -0.72M | -0.79M | -0.40M | 0.90M | 2.62M | -1.29M | -1.14M | -0.81M | -0.24M | 0.42M | 4.70M | 6.70M | 18.52M | -1.94M | | -1.24M | 2.02M | -1.02M | 2.60M | 1.69M | 0.23M | 4.80M | 5.47M | 2.75M | -5.21M | -3.70M | -0.16M | 0.24M |
|
Net Cash Flow
|
0.04M | -0.07M | 0.07M | 0.03M | 1.02M | -0.80M | -0.11M | -0.04M | -0.11M | -0.25M | -0.07M | 0.06M | -0.11M | 0.02M | 0.07M | 0.02M | 0.11M | 0.82M | -0.65M | 0.39M | -0.56M | -0.19M | -0.04M | -0.01M | 0.33M | -0.40M | 912.00 | -0.18M | 0.02M | -0.02M | 0.15M | 1.34M | -0.93M | 0.28M | -0.74M | 0.04M | -0.03M | 2.87M | -0.99M | -0.13M | 1.01M | -0.12M | 0.53M | 5.11M | 8.99M | 20.88M | -6.33M | | -1.47M | 1.40M | -1.64M | 1.99M | 1.06M | -1.76M | 3.44M | -0.77M | 0.64M | -1.99M | -4.96M | -1.34M | -1.08M |