|
Net Income
|
-2.02M | -2.52M | -3.92M | | -5.18M | -5.83M | -4.99M | -5.66M | -6.60M | -5.11M | -4.01M | -8.11M | -5.08M | -5.45M | -5.94M | -4.33M | -2.90M | -6.92M | -4.69M | -5.94M | -10.88M | -8.97M | -8.78M | -12.35M | -8.59M | | | | | | -29.03M | -44.65M | -40.44M | | | -42.27M |
|
Depreciation and Depletion
|
0.01M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.06M | 0.05M | 0.10M | | 0.12M | 0.04M | 0.29M | 0.34M | 0.37M | 0.00M | 0.06M | 0.16M | 0.17M | 0.22M | 0.27M | 0.28M | 0.28M | 0.35M | 0.98M | 0.80M | 0.85M | 1.07M | 1.16M | 1.12M | 1.09M | 1.19M | | | 3.25M | 3.21M | 2.71M | 12.74M | 3.04M | 3.00M | | 3.64M |
|
Gains from Investment Securities
|
| | 0.08M | 0.34M | -0.52M | -0.00M | | | -0.06M | | | | | 0.51M | | | | | | | | 0.03M | 0.10M | 0.10M | 0.08M | 0.07M | | | 0.31M | 0.59M | 0.22M | 0.20M | 0.32M | 0.65M | | 0.37M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 1.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-1.75M | -1.94M | -3.22M | | -4.05M | -6.44M | -5.31M | -5.07M | -5.08M | -5.65M | -4.19M | -11.24M | -2.64M | -4.45M | -7.26M | 28.22M | -5.96M | -6.21M | -8.79M | -10.86M | -10.51M | -11.28M | -7.81M | -13.11M | -12.62M | -3.59M | | | -26.73M | -19.82M | -27.57M | -15.11M | -40.22M | -39.64M | | -40.36M |
|
Amortizatization of Intangibles
|
0.05M | | | | 0.71M | 0.05M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | 0.04M | 0.04M | 0.06M | 0.06M | 0.07M | | | 0.06M | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | | 0.00M |
|
Amortization of Deferred Charges
|
| | | | 0.08M | 0.07M | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01M | 0.01M | 0.02M | | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.10M | 0.10M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | | | 0.19M | 0.20M | 0.21M | 0.22M | 0.22M | 0.23M | | 0.26M |
|
Change in Account Payables
|
0.02M | 0.25M | 0.09M | | 1.01M | -0.22M | -0.29M | -0.15M | -0.27M | 1.00M | -1.07M | -1.88M | 0.36M | 0.77M | -0.91M | 0.69M | -0.33M | 1.13M | 0.96M | -0.34M | -0.21M | 0.39M | -0.95M | 0.69M | -1.14M | 0.04M | | | 0.11M | 0.06M | -1.94M | 6.10M | 1.50M | -5.86M | | -1.39M |
|
Change in Accured Expenses
|
0.12M | 0.22M | 0.64M | | 0.15M | -0.09M | -0.39M | 0.04M | -0.25M | -0.75M | -0.38M | -0.44M | -0.37M | -0.18M | 0.55M | -0.03M | 0.80M | 0.16M | -0.09M | 0.35M | 2.25M | -1.12M | 0.55M | -0.20M | 0.72M | 0.54M | | | -1.24M | 4.01M | 2.87M | -2.44M | -1.78M | 5.04M | | 8.12M |
|
Other Working Capital Changes
|
0.07M | -0.01M | -0.02M | | 0.44M | 0.49M | -0.04M | -0.35M | -0.09M | 0.09M | -0.36M | 0.96M | -0.61M | 0.09M | 0.55M | 33.17M | -4.57M | -3.72M | -5.59M | -3.89M | -2.93M | -3.37M | -3.92M | -1.58M | -3.82M | -1.30M | | | 1.00M | -1.76M | -0.14M | 1.44M | 0.78M | -2.10M | | 10.48M |
|
Capital Expenditures
|
0.00M | 0.07M | 0.01M | | 0.18M | 0.08M | 0.02M | 0.38M | 0.18M | 0.04M | 0.02M | 0.01M | 0.01M | 0.11M | 0.05M | 0.18M | 1.08M | 0.56M | 0.22M | 0.02M | 0.28M | 0.10M | 0.11M | | 0.01M | 0.02M | | | 0.01M | 0.20M | 0.09M | 0.11M | 0.06M | 0.09M | | 0.23M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | 10.70M | 18.21M | 21.52M | 12.32M | 14.72M | 15.34M | | | 45.39M | 32.53M | 11.56M | 15.48M | 38.23M | 48.88M | | 20.21M |
|
Cash from Investing Activities
|
-0.00M | -0.07M | -0.01M | | -0.18M | -0.08M | -0.02M | -1.09M | -0.18M | -0.04M | -0.02M | 34.13M | -0.01M | -0.11M | -0.05M | -0.18M | -1.08M | -0.56M | -0.22M | -54.59M | -14.05M | -1.53M | -1.51M | 9.77M | 10.03M | 5.51M | | | 19.61M | 28.56M | -6.70M | -126.19M | 37.16M | 48.67M | | -3.33M |
|
Other financing activities
|
| | | | 0.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
1.25M | -0.09M | 5.38M | | 3.51M | 68.72M | -0.18M | 0.01M | | | | | | | | -0.05M | -0.01M | 4.95M | 82.78M | 0.06M | 0.15M | 11.40M | 0.14M | 0.04M | 0.00M | 0.05M | | | 0.20M | 0.13M | 0.28M | 150.10M | 3.00M | 0.29M | | 4.66M |
|
Exchange Rate Effect
|
| | | | | | | | | -0.44M | -0.74M | -0.08M | 0.10M | 0.06M | -0.07M | 2.56M | -0.57M | -1.16M | -0.73M | 0.62M | 0.06M | -0.49M | 0.80M | 0.19M | -0.24M | 0.25M | | | 0.08M | -0.60M | -0.62M | -0.07M | 0.12M | 0.41M | | 3.36M |
|
Change in Cash
|
-0.51M | -2.10M | 2.15M | | -0.72M | 62.20M | -5.50M | -6.16M | -5.27M | -6.14M | -4.94M | 22.81M | -2.55M | -4.49M | 1.67M | 30.55M | -7.62M | -2.98M | 73.05M | -64.77M | -24.34M | -1.90M | -8.39M | -3.10M | -2.83M | 2.23M | | | -6.83M | 8.26M | -34.61M | 8.73M | 0.06M | 9.73M | | -35.67M |
|
Beginning Cash Balance
|
9.78M | 9.28M | 7.18M | 3.90M | 3.90M | 3.18M | 65.38M | 59.88M | 53.86M | 21.76M | 15.63M | 10.69M | 33.50M | 30.95M | 26.46M | 28.13M | 58.68M | 51.05M | 48.07M | 121.12M | 56.34M | 32.01M | 30.11M | 21.72M | 18.61M | 15.79M | 16.17M | 17.73M | 56.24M | 49.41M | 57.67M | 23.06M | 31.79M | 31.85M | 182.33M | 35.67M |
|
Free Cash Flow
|
-1.75M | -2.01M | -3.23M | | -4.23M | -6.52M | -5.33M | -5.45M | -5.27M | -5.70M | -4.20M | -11.25M | -2.65M | -4.56M | -7.31M | 28.04M | -7.04M | -6.78M | -9.01M | -10.88M | -10.79M | -11.37M | -7.93M | -13.11M | -12.63M | -3.61M | | | -26.74M | -20.02M | -27.66M | -15.21M | -40.28M | -39.74M | | -40.60M |
|
Net Cash Flow
|
-0.51M | -2.10M | 2.15M | | -0.72M | 62.20M | -5.50M | -6.16M | -5.27M | -5.70M | -4.20M | 22.89M | -2.65M | -4.56M | -7.31M | 27.99M | -7.05M | -1.83M | 73.78M | -65.39M | -24.40M | -1.41M | -9.19M | -3.29M | -2.59M | 1.97M | | | -6.91M | 8.86M | -33.99M | 8.81M | -0.06M | 9.33M | | -39.03M |