|
Net Income
|
-6.28M | -8.17M | -9.12M | -12.15M | -15.75M | -24.91M | -24.26M | -20.58M | -27.64M | -31.27M | -24.12M | -16.10M | -12.52M | -12.20M | -11.88M | -98.92M | 7.80M | 3.74M | -4.18M | -3.50M | -6.74M | -29.11M | -5.09M |
|
Depreciation and Depletion
|
| 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.18M | 0.11M | 0.06M | 0.03M | 0.03M | 0.02M | 0.01M |
|
Share-based Compensation
|
| 0.10M | 0.11M | 0.15M | 0.26M | 0.47M | 0.41M | 0.54M | 0.57M | 0.56M | 0.50M | 0.60M | 1.19M | 0.85M | 0.13M | 0.28M | 0.56M | 1.51M | 1.97M | 1.90M | 1.98M | 0.42M | 0.46M |
|
Gains from Sales and Divestitures
|
| | 0.10M | | 0.05M | 0.08M | 0.10M | 0.03M | 0.05M | 0.08M | 0.04M | | 0.01M | 0.03M | 0.00M | 0.48M | 0.48M | 0.63M | 0.04M | 0.58M | 0.73M | 0.05M | |
|
Gains from Investment Securities
|
0.02M | 0.19M | 0.25M | 0.07M | 0.70M | 0.70M | -0.06M | -0.22M | 1.16M | 1.15M | -1.15M | 1.13M | 1.17M | 1.15M | 0.15M | 0.69M | 14.07M | 14.27M | -0.94M | -1.19M | 18.32M | 0.33M | 0.10M |
|
Non-cash Items
|
0.10M | 0.40M | 0.40M | 1.13M | 3.55M | 0.08M | 0.40M | 4.17M | 4.11M | 3.71M | 0.25M | 0.53M | 0.62M | 0.73M | 0.97M | 0.81M | 23.93M | 22.39M | 21.52M | 0.55M | 4.01M | 1.09M | |
|
Cash from Operations
|
| -5.44M | -10.12M | -11.64M | -12.93M | -27.50M | -25.19M | -15.05M | -18.41M | -25.41M | -23.05M | -27.39M | -13.69M | -4.42M | -9.03M | -1.13M | -8.34M | -3.91M | -2.46M | -3.40M | -6.26M | -4.54M | -4.26M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.43M | 0.43M | 0.43M | 0.43M |
|
Amortization of Deferred Charges
|
| | | | | 0.04M | 0.19M | 0.10M | 0.07M | 0.07M | 0.12M | 1.61M | 3.11M | 3.10M | 3.11M | 2.37M | 0.65M | 0.62M | 0.46M | 0.57M | 0.58M | 0.59M | 0.59M |
|
Depreciation & Amortization (CF)
|
| 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.18M | 0.11M | 0.06M | 0.03M | 0.03M | 0.02M | 0.01M |
|
Change in Account Payables
|
| 2.13M | -1.09M | 0.42M | 4.59M | -5.46M | 1.30M | 2.13M | 3.98M | 4.37M | 0.96M | -9.19M | -4.05M | 0.36M | -1.79M | 1.04M | 0.09M | -1.67M | 0.60M | -0.20M | 0.10M | 0.44M | 1.54M |
|
Change in Accured Expenses
|
| 0.94M | 0.54M | 0.69M | -0.60M | 1.25M | 1.72M | 1.66M | 5.26M | 1.11M | -2.18M | -6.21M | -2.30M | -1.72M | -0.40M | -0.27M | -0.29M | -0.13M | -0.42M | 0.81M | 0.99M | 0.78M | 0.61M |
|
Change in Taxes
|
| -0.18M | -0.05M | 0.08M | -0.02M | -0.08M | 0.14M | 0.13M | -0.09M | -0.05M | 0.13M | 0.12M | 0.18M | -0.39M | -0.03M | 0.06M | -0.20M | -0.26M | 0.67M | 0.43M | -0.56M | -0.49M | 0.11M |
|
Other Working Capital Changes
|
| -0.04M | 0.69M | 0.79M | 0.77M | -0.16M | 2.21M | -1.00M | 0.49M | -1.25M | -0.71M | -0.59M | 0.02M | 0.03M | 1.92M | 0.26M | 0.26M | 0.30M | 0.51M | -0.18M | 1.55M | 0.38M | -0.19M |
|
Capital Expenditures
|
| 0.15M | 0.05M | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | | 0.00M | | | 0.01M | | | | | 0.01M | | | 0.01M | 0.04M |
|
Change in Acquisitions & Divestments
|
| | 16.50M | 15.75M | 18.40M | 17.25M | 36.52M | 35.10M | 5.00M | 0.03M | | | | | | | | | 2.50M | 20.90M | 7.70M | 17.03M | 14.10M |
|
Cash from Investing Activities
|
| -3.64M | 6.45M | 9.36M | -28.99M | -17.77M | 28.75M | 35.09M | 4.99M | 0.03M | -0.00M | | | -0.01M | | -33.92M | -21.14M | 4.93M | -4.47M | 9.59M | -3.33M | 3.31M | 4.38M |
|
Other financing activities
|
| 0.10M | | 0.15M | 0.26M | 0.47M | | 0.54M | 0.57M | 0.56M | | 0.60M | 1.19M | 0.85M | | 0.28M | 0.56M | 1.51M | | 1.90M | 1.98M | 0.42M | |
|
Cash from Financing Activities
|
| | | 32.18M | 88.66M | | 1.37M | 0.05M | 0.01M | 3.04M | -1.03M | 45.87M | 2.71M | 0.77M | 15.13M | 86.98M | -0.59M | -1.63M | -1.63M | -2.25M | | | 0.43M |
|
Exchange Rate Effect
|
| | | | | -0.03M | 0.03M | -0.03M | 0.02M | -0.01M | 0.01M | -0.02M | -0.01M | -0.00M | 0.02M | -0.01M | 0.00M | -0.01M | 0.02M | -0.02M | -0.03M | -0.03M | 0.03M |
|
Change in Cash
|
| -9.07M | -3.68M | 29.89M | 46.64M | -45.30M | 4.95M | 20.05M | -13.39M | -22.36M | -24.08M | 18.46M | -10.99M | -3.66M | 6.12M | 51.92M | -30.07M | -0.62M | -8.54M | 3.92M | -22.15M | 11.28M | 0.57M |
|
Free Cash Flow
|
| -5.59M | -10.17M | -11.66M | -12.96M | -27.51M | -25.21M | -15.06M | -18.42M | -25.41M | -23.05M | -27.39M | -13.69M | -4.43M | -9.03M | -1.13M | -8.34M | -3.91M | -2.47M | -3.40M | -6.26M | -4.55M | -4.31M |
|
Net Cash Flow
|
| -9.07M | -3.68M | 29.89M | 46.74M | -45.27M | 4.93M | 20.09M | -13.41M | -22.35M | -24.09M | 18.48M | -10.98M | -3.66M | 6.10M | 51.93M | -30.08M | -0.61M | -8.55M | 3.94M | -9.59M | -1.23M | 0.55M |