|
Net Income
|
-0.52M | -0.35M | -0.31M | | -0.54M | -0.41M | -0.54M | -0.46M | -0.44M | -1.18M | -0.66M | -2.17M | -0.80M | -0.85M | -0.83M | -1.53M | -1.26M | -1.51M | -1.57M | -2.46M | -1.41M | -1.59M | -1.20M | -1.46M | -0.84M | -0.88M | -0.95M | -1.11M | -0.58M | -0.48M | -0.61M | -0.42M | -0.63M | -0.69M | -0.45M | -1.22M | -0.67M | -1.06M | -0.67M | -0.95M | -0.55M | -0.82M | -0.85M | -1.92M | -1.29M | -0.60M | -0.58M | -1.51M | -0.79M | -0.56M | -0.22M |
|
Depreciation and Depletion
|
0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M |
|
Share-based Compensation
|
0.01M | 0.01M | 0.01M | | 0.08M | 0.01M | 0.12M | 0.05M | 0.06M | 0.36M | 0.04M | 0.06M | 0.03M | 0.03M | 0.04M | 0.15M | 0.04M | 0.05M | 0.04M | 0.21M | 0.10M | 0.10M | 0.05M | 0.13M | 0.06M | 0.02M | 0.02M | 0.12M | 0.01M | 0.00M | | | 0.01M | 0.08M | | 0.71M | 0.07M | 0.10M | | -0.05M | | | | | | | | 0.10M | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | 0.53M | | | | | | 0.62M | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 0.00M | 0.00M | | 0.02M | | | | 0.01M | | | | | | | -0.07M | 0.29M | 0.06M | -0.06M | 0.13M | -0.22M | -0.01M | 0.02M | 5.81M | -0.04M | 5.98M | 5.82M | -0.12M | 0.06M | -0.00M | 0.95M | | 0.10M | -0.01M | 0.89M | 0.00M | 0.06M | 0.02M | -0.00M | 0.16M | -0.01M | -0.18M | 0.00M | -0.03M | 0.01M | -0.01M | 0.01M | 0.02M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | 0.00M | 763.00 | 37.00 | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | 5.58M | | | 5.75M | 5.97M | 5.93M | 5.77M | | 7.62M | | 0.95M | | 7.13M | | 0.89M | | 0.96M | | | | | | | | | | | |
|
Cash from Operations
|
-0.43M | -0.25M | -0.29M | | -0.72M | -0.47M | -0.37M | -0.55M | -0.12M | -1.15M | -0.61M | -0.23M | -0.31M | -1.71M | -0.21M | -1.10M | -0.17M | -1.74M | -0.93M | -0.78M | -1.51M | -1.72M | -1.00M | -0.80M | -1.29M | -1.15M | -0.24M | 0.02M | -0.05M | -0.26M | 0.22M | -0.05M | -0.49M | -0.28M | -0.41M | -0.79M | -0.77M | -1.41M | -1.11M | -2.11M | 0.17M | 0.62M | -2.73M | -1.39M | -1.29M | -1.00M | -1.24M | -0.89M | -0.13M | -1.33M | -0.32M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.01M | -880.00 | 0.01M | 0.01M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.01M | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | | | | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.04M | 0.16M | 0.04M | 0.07M | 0.07M | 0.04M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.01M | 0.05M | -0.05M | 0.02M | 0.01M | 0.00M | 0.01M | -0.00M | 0.00M | 302.00 | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Change in Receivables
|
| | | | | | -0.09M | 0.37M | -0.19M | 0.19M | -0.05M | 0.09M | 0.11M | 0.60M | -0.96M | 1.25M | -1.26M | 0.35M | -0.50M | 0.23M | 0.04M | 0.07M | -0.14M | 0.05M | 0.21M | 0.71M | -0.72M | 0.47M | -0.38M | -0.25M | -0.02M | -0.02M | 0.01M | -0.02M | -0.15M | 0.42M | -0.33M | -0.04M | 0.51M | 0.64M | -0.72M | -0.27M | 0.23M | -0.17M | -0.07M | 0.88M | 1.06M | -0.88M | -0.46M | 0.55M | -0.04M |
|
Change in Inventory
|
| | | | | | | 0.01M | -0.00M | 0.01M | -0.03M | 0.00M | 0.03M | 0.03M | -0.04M | 0.04M | 0.04M | -345.00 | 0.05M | 0.13M | 0.07M | 0.13M | -0.09M | 678.00 | 0.08M | -0.05M | -0.06M | -0.04M | 0.03M | -0.03M | -0.13M | 0.22M | 0.02M | 0.01M | 0.20M | -0.11M | 0.24M | 0.04M | 0.09M | -0.16M | -0.14M | -0.08M | 0.20M | -0.18M | 0.18M | 0.29M | 0.50M | -1.15M | 0.07M | 0.06M | -0.03M |
|
Change in Account Payables
|
| | | | | | -0.15M | 0.27M | | | -0.31M | 0.64M | 0.45M | -0.28M | -0.28M | 1.56M | -0.42M | -0.06M | 0.05M | 0.81M | -0.02M | -0.25M | 0.18M | -0.02M | -0.23M | 0.18M | -0.15M | 0.67M | 0.25M | -0.26M | 0.55M | -0.17M | 0.19M | 0.30M | 0.09M | -0.13M | -0.30M | -0.52M | 0.01M | -0.43M | -0.33M | 1.09M | -1.22M | -0.07M | 0.05M | 0.60M | 0.89M | -1.11M | -0.03M | -0.01M | -0.47M |
|
Change in Accured Expenses
|
| | | | | | | | 0.06M | -0.14M | | | 0.45M | -0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | 0.00M | 0.10M | -0.02M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.01M | | 0.00M | | -669.00 | -0.00M | -0.01M | 0.02M | -0.00M | 0.03M | -0.05M | 0.26M | -0.11M | 0.16M | 0.19M | 0.27M | -0.17M | 0.09M | 0.01M | 0.11M | 0.14M | -0.15M | 0.27M | 0.26M | 0.03M | -0.13M | 0.23M | -0.46M | 0.02M | -0.17M | 0.42M | -0.36M | 0.16M | 0.11M | 0.05M | -0.23M | -0.03M | 0.01M | -0.09M | 0.28M | -0.21M | 0.07M | 0.10M | 0.10M | 0.13M | -0.04M | 0.02M | -0.11M | -0.14M | 0.03M | 0.01M |
|
Capital Expenditures
|
-0.01M | -0.00M | -1.00 | | | | -0.10M | 0.23M | | | 0.04M | 0.10M | 0.20M | 0.14M | 0.05M | -0.73M | 0.02M | 0.05M | 0.02M | 0.07M | 0.14M | 0.08M | 0.03M | 0.02M | 0.00M | 0.00M | 0.00M | 0.02M | | | | -0.01M | | | -0.03M | 0.01M | 0.00M | -0.00M | 0.00M | 0.01M | 0.18M | 0.26M | 0.11M | -0.46M | 0.19M | -0.19M | -11.00 | -7.00 | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | 109.00 | | |
|
Cash from Investing Activities
|
-0.01M | 0.04M | -1.00 | | | | -0.08M | -0.04M | | | -0.04M | -0.10M | -0.20M | -0.14M | -0.05M | 0.05M | -0.02M | -0.05M | -0.02M | -0.07M | -0.14M | -0.08M | -0.03M | -0.02M | -0.00M | 0.00M | 0.00M | -0.01M | 0.02M | -0.02M | -0.03M | 0.01M | | | 0.03M | -0.01M | -0.00M | 0.00M | -0.00M | -0.01M | -0.18M | -0.26M | -0.20M | 0.37M | -0.19M | 0.19M | 11.00 | 7.00 | 109.00 | -0.00M | |
|
Other financing activities
|
| | 3.64M | 4.21M | 5.88M | 5.89M | 6.69M | 7.21M | 7.30M | | 12.49M | -0.17M | 0.10M | | | 16.20M | | | | 0.16M | 0.06M | 0.03M | | 0.16M | | | | | | | | | | | | 0.71M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.12M | 0.19M | 0.29M | | 1.38M | -0.02M | 0.66M | 0.56M | 0.01M | 0.78M | 0.60M | 0.65M | 0.23M | 1.58M | 0.68M | 0.43M | 1.78M | 1.53M | 0.58M | 0.33M | 2.01M | 1.55M | 0.63M | 0.64M | 2.82M | 0.21M | -0.20M | -0.04M | 0.00M | 1.06M | -0.99M | 0.04M | 1.05M | 0.69M | 0.42M | 0.96M | 0.15M | 6.91M | 5.53M | -1.18M | 1.07M | -0.07M | -0.08M | 0.10M | 0.53M | -0.01M | 1.80M | -0.06M | 839.00 | 0.32M | 2.06M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | -0.06M | 0.05M | 0.01M | -0.00M | 0.01M | -0.00M | 0.00M | -0.01M | 0.01M | -0.01M | -0.01M | 0.01M | -0.00M | -0.00M | 0.00M | 319.00 | -0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.03M | 0.00M | 0.02M | 0.00M | -0.01M | -0.01M | -0.05M | -0.06M | 0.06M | -674.00 | -0.06M | -0.03M | 0.10M | -0.08M | -0.03M | 0.09M | -0.02M | -0.01M | 0.12M | -0.04M |
|
Change in Cash
|
-0.31M | -0.02M | 193.00 | | 0.66M | -0.50M | 0.20M | -0.03M | -0.10M | 0.34M | -0.13M | 0.38M | -0.27M | -0.27M | 0.43M | -0.63M | 1.59M | -0.27M | -0.35M | -0.52M | 0.36M | -0.24M | -0.40M | -0.19M | 1.49M | -0.89M | -0.44M | -0.04M | -0.02M | 0.77M | -0.79M | 0.03M | 0.57M | 0.37M | 0.04M | 0.15M | -0.64M | 5.45M | 4.36M | -3.24M | 1.07M | 0.22M | -3.04M | -0.82M | -0.85M | -1.04M | 0.65M | -0.97M | -0.14M | -0.89M | 1.70M |
|
Free Cash Flow
|
-0.42M | -0.25M | -0.29M | | -0.72M | -0.47M | -0.28M | -0.77M | -0.12M | -1.15M | -0.65M | -0.33M | -0.51M | -1.85M | -0.26M | -0.38M | -0.18M | -1.79M | -0.95M | -0.84M | -1.65M | -1.80M | -1.03M | -0.82M | -1.29M | -1.15M | -0.24M | -0.00M | -0.05M | -0.26M | 0.22M | -0.04M | -0.49M | -0.28M | -0.38M | -0.80M | -0.77M | -1.41M | -1.12M | -2.12M | -0.00M | 0.36M | -2.84M | -0.93M | -1.48M | -0.81M | -1.24M | -0.89M | -0.13M | -1.33M | -0.32M |
|
Net Cash Flow
|
-0.31M | -0.02M | 193.00 | | 0.66M | -0.49M | 0.20M | -0.03M | -0.10M | -0.37M | -0.05M | 0.32M | -0.28M | -0.27M | 0.42M | -0.63M | 1.59M | -0.26M | -0.37M | -0.51M | 0.36M | -0.25M | -0.40M | -0.18M | 1.53M | -0.93M | -0.44M | -0.04M | -0.03M | 0.77M | -0.80M | 0.00M | 0.57M | 0.40M | 0.04M | 0.16M | -0.63M | 5.50M | 4.42M | -3.30M | 1.07M | 0.28M | -3.01M | -0.92M | -0.96M | -0.82M | 0.56M | -0.95M | -0.13M | -1.02M | 1.75M |