|
Net Income (Quarter)
|
-0.76M | -0.63M | -0.66M | -0.56M | -0.37M | -1.40M | -2.30M | -1.67M | -2.46M | 0.44M | -2.17M | -0.25M | -0.24M | -0.59M | 1.40M | -1.40M | -0.98M | -1.71M | -1.36M | -11.39M | -0.12M | -1.74M | -1.24M | -1.81M | -0.03M | -0.02M | -0.03M | -0.02M | -0.50M | -0.45M | | -0.33M | -88.00 | | -3.42M |
|
Depreciation and Depletion (Quarter)
|
| 0.01M | -0.02M | 0.01M | 0.02M | 0.05M | -0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.10M | 0.14M | 0.14M | | | 542.00 | 542.00 | | |
|
Share-based Compensation (Quarter)
|
| 1.89M | | | | | | | 0.05M | | | | | | -1.00 | 0.03M | | | | | | 1.80M | 0.16M | 0.16M | 0.16M | 1.12M | 0.16M | 0.09M | 0.09M | 0.03M | 0.26M | 0.09M | 0.09M | 0.09M | 0.15M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | -0.19M | -0.11M | -0.06M | -0.47M | 0.35M | | | | | | | | | | | -0.02M | -0.00M | 0.04M | -344.00 | -1.00 | 1.00 | | | | |
|
Gains from Investment Securities (Quarter)
|
| | 6.22M | | 2.16M | 1.44M | 2.31M | | | | 2.00M | | 0.16M | | | 0.10M | 28.00 | -0.17M | 0.68M | 2.26M | | | -1.00 | | 37.30M | 58.30M | 0.04M | 0.25M | 198.93M | 0.01M | -0.00M | 0.04M | 0.78M | 2.05M | 2.05M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.03M | | 0.01M | |
|
Cash from Operations (Quarter)
|
| -0.29M | -0.62M | -0.27M | -0.38M | -0.91M | -0.35M | -0.31M | -0.64M | -0.03M | -0.76M | -0.15M | -0.30M | -0.07M | -0.25M | -0.21M | -0.06M | -0.68M | -0.30M | -0.77M | -0.62M | -0.49M | -0.72M | -0.76M | -0.64M | -0.84M | -0.74M | -0.72M | -0.24M | -0.12M | -0.33M | -0.20M | -0.16M | -0.12M | -0.17M |
|
Amortizatization of Intangibles (Quarter)
|
| 0.01M | -0.03M | 0.11M | 0.30M | -0.38M | 0.01M | 1.14M | -1.12M | 1.99M | 0.63M | 0.54M | -0.52M | 1.48M | 0.19M | 0.00M | 0.21M | 0.43M | 0.01M | 0.01M | 0.51M | 0.52M | | 0.26M | | | | 0.02M | 0.09M | 0.30M | 0.36M | 0.32M | 0.32M | 0.23M | 0.16M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | 0.54M | 0.47M | 0.49M | 0.19M | 0.16M | 0.21M | 0.43M | 0.26M | 2.11M | 0.51M | 0.52M | 0.52M | 0.26M | | | | 0.02M | 0.09M | 0.30M | 0.36M | 0.32M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.02M | 0.02M | -0.02M | 0.01M | 0.02M | 0.02M | -0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.10M | 0.14M | 0.14M | 0.10M | 542.00 | 542.00 | 542.00 | 543.00 | 542.00 |
|
Change in Receivables (Quarter)
|
| -0.22M | -0.08M | 0.10M | -0.10M | 0.02M | -0.05M | -0.03M | 0.00M | 0.03M | -0.06M | -0.01M | 0.10M | -0.51M | 0.17M | 0.01M | -0.19M | 0.09M | -0.06M | 0.29M | -0.25M | -0.06M | 0.02M | 0.01M | 0.07M | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| -0.03M | 0.14M | -0.05M | 0.01M | 0.35M | -0.08M | -0.01M | -0.00M | -0.02M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 0.10M | 0.08M | -0.12M | 0.08M | 0.10M | 0.07M | -0.03M | 0.08M | 0.00M | 0.06M | 0.06M | 0.12M | | | | | | | | | | -0.02M | -0.01M | -0.06M | 0.12M | 0.23M | 0.08M | 0.09M | 0.11M | 0.11M | 0.28M | -0.04M | 0.15M | 0.15M |
|
Other Working Capital Changes (Quarter)
|
| 0.03M | 0.23M | -0.03M | 0.03M | 0.08M | -0.09M | 0.02M | 0.06M | -0.07M | -0.01M | -0.01M | 0.01M | -0.00M | -0.00M | -0.00M | -0.03M | -0.00M | -0.00M | -0.01M | -0.01M | 0.07M | 0.03M | -0.05M | -0.01M | 0.11M | -0.04M | -0.02M | -0.06M | 0.03M | -0.01M | -0.03M | 0.00M | -0.00M | 23.00 |
|
Capital Expenditures (Quarter)
|
| | | | | | 0.02M | 0.00M | -47.00 | 0.02M | -0.02M | | | | | 0.05M | | | | | | | | 0.18M | | | 0.00M | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | 0.00M | 17.00 | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.38M | | | 0.22M | 0.23M | 0.03M | 0.02M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 339.00 | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | 0.02M | 0.00M | -0.01M | -0.00M | | | | | | | | | | | | -0.00M | | -0.04M | -341.00 | 1.00 | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.00M | | | | | -0.02M | -0.00M | 47.00 | -0.02M | 0.02M | 0.00M | -0.01M | -0.00M | | -0.05M | | | | -0.00M | -0.51M | -0.25M | -0.41M | -0.18M | -0.11M | -0.31M | -0.24M | -0.06M | -0.18M | -0.83M | 0.05M | -0.16M | -0.03M | -0.10M | -0.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.21M | 0.07M | 1.80M | -2.04M | | | | | 0.13M | 0.13M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 0.17M | 0.43M | 0.47M | 0.42M | 0.86M | 0.25M | 0.50M | 0.52M | 0.80M | 0.07M | 0.25M | 0.14M | 0.11M | 0.55M | 0.26M | 0.06M | 0.80M | 0.28M | 8.28M | 0.81M | | 0.05M | -1.15M | 0.01M | -0.01M | 0.01M | 0.53M | 0.35M | 0.92M | 0.35M | 0.32M | 0.26M | 0.14M | 0.22M |
|
Exchange Rate Effect (Quarter)
|
| 0.02M | 0.21M | -0.21M | -0.07M | 0.05M | 0.13M | -0.16M | 0.17M | -0.11M | -0.01M | -914.00 | -140.00 | 0.01M | -0.35M | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| -0.11M | 0.02M | -0.01M | -0.02M | -0.00M | 0.01M | 0.03M | 0.05M | -0.06M | 0.03M | 843.00 | -0.06M | 0.04M | -0.05M | -0.00M | -156.00 | 0.12M | -0.03M | 7.50M | -0.32M | -0.74M | -1.08M | -2.09M | -0.83M | -1.18M | -0.98M | -0.22M | -0.11M | -0.03M | 0.03M | -0.04M | 0.07M | -0.08M | -507.00 |
|
Free Cash Flow (Quarter)
|
| -0.29M | -0.62M | -0.27M | -0.38M | -0.91M | -0.36M | -0.31M | -0.64M | -0.05M | -0.74M | -0.15M | -0.30M | -0.07M | -0.25M | -0.26M | -0.06M | -0.68M | -0.30M | -0.77M | -0.62M | -0.49M | -0.72M | -0.94M | -0.64M | -0.84M | -0.74M | -0.72M | -0.24M | -0.12M | -0.33M | -0.20M | -0.16M | -0.12M | -0.17M |
|
Net Cash Flow (Quarter)
|
| -0.13M | -0.19M | 0.20M | 0.04M | -0.05M | -0.12M | 0.19M | -0.12M | 0.75M | -0.66M | 0.11M | -0.17M | 0.03M | 0.30M | -0.00M | -156.00 | 0.12M | -0.03M | 7.50M | -0.32M | -0.74M | -1.08M | -2.09M | -0.74M | -1.16M | -0.97M | -0.25M | -0.07M | -0.03M | 0.07M | -0.04M | 0.07M | -0.08M | -507.00 |