|
Net Income (Quarter)
|
-0.00M | -0.00M | -0.00M | 0.62M | -0.03M | -0.04M | 0.00M | 0.08M | -0.05M | -0.02M | 0.08M | 0.08M | 0.10M | -0.03M | -0.12M | -0.19M | 0.04M | -0.10M | -0.15M | -0.41M | -0.20M | -0.08M | -0.18M | -0.10M | -0.11M | -0.01M | -0.06M | -0.03M | -0.08M | -0.03M | -0.04M | -0.17M | -0.37M | -0.27M | -1.63M | 0.50M | 0.34M | -0.61M | -0.69M | -1.01M | -0.76M | -0.59M | -1.27M | 0.47M | -0.53M | -0.60M | -0.29M | -0.57M | -0.65M | -0.19M | -0.04M | -0.38M | -0.27M |
|
Depreciation and Depletion (Quarter)
|
158.00 | | | | 379.00 | 568.00 | 628.00 | 439.00 | 747.00 | 747.00 | 540.00 | 127.00 | 719.00 | 763.00 | 763.00 | 763.00 | 763.00 | 627.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.05M | 0.04M | 0.04M | 0.03M | -0.00M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -637.00 | -0.03M | -149.00 | | | | | | | | | | | | | | | | | 57.00 | | | | | | | | | 0.06M | 0.05M | 0.05M | 0.04M | 0.03M |
|
Cash from Operations (Quarter)
|
-0.05M | -0.03M | -0.03M | -0.09M | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | -0.03M | | 0.01M | 0.00M | | -0.09M | -0.03M | 0.01M | -0.23M | -0.14M | -0.21M | -0.20M | -0.20M | -0.18M | -0.08M | -0.09M | -0.03M | -0.04M | 0.01M | -0.05M | -0.04M | 0.13M | 0.16M | -0.00M | 0.39M | -0.33M | 1.86M | 0.68M | -1.60M | -0.77M | 0.10M | -0.24M | -0.22M | 0.61M | -0.57M | -0.30M | -0.09M | 0.18M | 0.22M | 0.05M | -0.05M | 0.07M | -0.28M | 0.04M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 0.01M | 0.01M | -0.01M | | | | | | | | | | | | | | | 0.06M | 0.08M | 0.07M | 0.08M | 0.08M | 0.09M | 0.13M | 0.08M | 0.08M | 0.11M | 0.05M | 0.09M | 0.08M | 0.08M | 0.08M | 0.13M | 0.13M | 0.11M | 0.06M | 0.08M | 0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
158.00 | | | | 379.00 | 568.00 | 628.00 | 439.00 | 747.00 | 747.00 | 540.00 | 127.00 | 719.00 | 763.00 | 763.00 | 783.00 | 763.00 | 626.00 | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.02M | 0.11M | 0.05M | 0.01M | 0.01M | 0.09M | 0.05M | 0.02M | 0.04M | 0.04M | 0.03M | -0.00M | 0.02M |
|
Change in Receivables (Quarter)
|
0.00M | | | | -0.01M | -0.04M | -0.00M | 0.07M | 0.03M | -0.00M | 0.10M | 0.06M | 0.09M | -0.02M | 0.02M | -0.03M | -0.03M | 0.03M | 935.00 | 42.00 | -193.00 | -0.00M | 0.00M | 0.00M | -0.00M | 0.00M | -0.00M | -60.00 | -208.00 | 0.00M | 0.01M | 0.12M | 0.25M | -0.26M | 0.06M | -0.06M | -0.36M | 0.39M | -0.00M | -0.07M | 0.00M | 0.01M | -0.02M | -0.04M | 0.14M | 0.09M | 0.02M | -0.02M | -0.08M | -0.00M | -0.04M | -0.02M | -686.00 |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.01M | -0.03M | -82.00 | 0.00M | -0.00M | -0.01M | -0.00M | -0.00M |
|
Change in Account Payables (Quarter)
|
-0.02M | 960.00 | 0.00M | -0.03M | 0.03M | 0.01M | -0.01M | 972.00 | -0.01M | -0.01M | 0.01M | 0.04M | 0.03M | -0.02M | 0.01M | 0.06M | -0.05M | 0.13M | 0.01M | -400.00 | 0.01M | | | | | | | | | | | 0.11M | 0.24M | 1.11M | -0.01M | -1.57M | 0.74M | -0.17M | -0.32M | -0.00M | 0.53M | 0.10M | 0.42M | 0.04M | 0.13M | 0.07M | -0.02M | 5.12M | 0.25M | -2.71M | 4.28M | -3.95M | 0.17M |
|
Change in Accured Expenses (Quarter)
|
0.01M | -105.00 | 750.00 | 0.00M | -359.00 | -0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | -0.03M | 0.03M | -0.02M | 0.02M | -0.02M | 0.01M | 0.03M | 0.18M | | | -0.02M | -0.00M | 0.01M | -0.02M | 0.02M | 0.01M | 0.02M | -0.01M | 0.00M | 0.07M | -0.01M | -0.00M | 0.01M | 0.02M | -0.01M | -0.01M | -0.68M | 0.96M | -0.01M | 0.20M | -0.03M | 0.51M | 0.13M | 0.33M | 0.06M | -2.23M | 0.05M | -0.04M | 0.05M | 0.01M | 0.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.03M | -0.06M | 0.22M | -0.02M | -0.09M | -0.04M | -0.05M | 0.01M | 0.09M | 0.02M | 0.02M | -0.05M | -0.01M | 0.04M | -0.05M | -0.00M | 0.00M | -0.01M | 0.02M | 0.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | 0.00M | 251.00 | 0.05M | -0.02M | -0.02M | | | | | | 0.01M | -0.00M | 0.00M | -0.00M | 808.00 | -0.01M | 0.00M | 0.00M | 3.00 | -0.01M | -152.00 | 72.00 | | 0.04M | 0.13M | -0.33M | 1.76M | -0.92M | -0.08M | 0.01M | -0.03M | 0.24M | -0.02M | -0.18M | 0.01M | -0.01M | -1.32M | 1.43M | -1.06M | -0.65M | -0.13M | -0.01M | 0.07M | -0.21M | -0.05M |
|
Capital Expenditures (Quarter)
|
| | | | 955.00 | | 0.00M | | | | | | 0.00M | | | | | | 0.06M | 0.03M | 0.00M | 0.00M | 0.00M | | | | | | | | | | 0.01M | 0.00M | -0.01M | 0.01M | 0.01M | 28.00 | -0.01M | 0.14M | | | | | 0.04M | 0.01M | | | 0.04M | -221.00 | -0.01M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | 1.00 | 30.00 | 1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00 | | | | | 509.00 | 97.00 | 571.00 | -571.00 | | | | | 77.00 | | | | |
|
Cash from Investing Activities (Quarter)
|
102.00 | | | | -955.00 | | -0.00M | | | | | | -0.00M | | | | | | -0.06M | -0.03M | -0.00M | -0.00M | -0.00M | | | | | | | | | -0.07M | -0.01M | -0.00M | 0.01M | -0.01M | -0.01M | -28.00 | -0.09M | -0.04M | -509.00 | -97.00 | -571.00 | 571.00 | -0.04M | -0.01M | | | -0.01M | -0.03M | 0.01M | 0.04M | |
|
Other financing activities (Quarter)
|
-0.03M | | | | 0.00M | 0.01M | -0.00M | | -0.01M | | | 0.00M | -0.00M | 0.00M | -0.00M | | 0.01M | -0.03M | 0.05M | -0.07M | -0.00M | 0.04M | -0.00M | -449.00 | | | | | 0.00M | 9.00 | -7.00 | | | | | | | | -0.01M | 0.01M | | | | | | | | 0.03M | | | | 0.01M | |
|
Cash from Financing Activities (Quarter)
|
0.05M | 0.03M | 0.03M | 0.07M | -545.00 | -445.00 | | | | | | | 100.00 | | 0.09M | 0.03M | -0.01M | 0.23M | 0.23M | 0.24M | 0.24M | 0.16M | 0.16M | 0.09M | 0.07M | 0.06M | 0.01M | -0.01M | 0.04M | 0.04M | 0.03M | 0.04M | 0.02M | 0.04M | | | | | | | | | 0.01M | 0.44M | | | | | 0.11M | -0.12M | -0.05M | 0.13M | -0.03M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | 130.00 | 501.00 | 0.00M | -175.00 | -415.00 | -508.00 | -4.00 | 605.00 | -618.00 | -114.00 | 79.00 | -42.00 | -219.00 | 0.00M | 0.01M | -191.00 | 0.00M | 0.02M | -0.04M | 0.07M | -0.04M | -0.05M | 0.00M | 0.07M | -0.10M | 0.01M | 0.01M | 0.00M | 0.03M | -0.03M | -0.02M | 0.02M | 0.00M | 0.07M | -333.00 |
|
Change in Cash (Quarter)
|
-0.00M | 559.00 | 0.00M | -0.01M | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | -0.03M | | | | | | | | | 0.03M | 0.01M | 0.04M | -0.04M | -0.02M | 0.01M | -0.01M | 0.03M | -0.03M | -0.00M | -0.00M | -138.00 | 0.05M | 0.10M | -0.01M | 0.39M | -0.33M | 1.87M | 0.63M | -1.53M | -0.90M | 0.00M | -0.24M | 0.03M | 0.52M | -0.12M | -0.34M | -0.10M | 0.27M | -0.21M | 0.13M | -0.18M | 0.03M | -0.03M | 0.01M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.05M | 0.16M | 0.19M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.00M | 0.00M | | 2.00 | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-0.05M | -0.03M | -0.03M | -0.09M | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | -0.03M | | 0.01M | -100.00 | | -0.09M | -0.03M | 0.01M | -0.23M | -0.20M | -0.24M | -0.20M | -0.20M | -0.18M | -0.08M | -0.09M | -0.03M | -0.04M | 0.01M | -0.05M | -0.04M | 0.13M | 0.16M | -0.02M | 0.39M | -0.33M | 1.85M | 0.67M | -1.60M | -0.76M | -0.04M | -0.24M | -0.22M | 0.61M | -0.57M | -0.35M | -0.10M | 0.18M | 0.22M | 0.01M | -0.05M | 0.08M | -0.28M | 0.04M |
|
Net Cash Flow (Quarter)
|
-0.00M | 559.00 | 0.00M | -0.02M | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | -0.03M | | 0.01M | | | | | | -0.01M | 0.03M | 0.00M | 0.04M | -0.04M | -0.02M | 0.01M | -0.01M | 0.03M | -0.03M | -0.00M | -0.00M | -96.00 | 0.17M | 0.13M | 0.01M | 0.43M | -0.33M | 1.85M | 0.67M | -1.60M | -0.86M | 0.05M | -0.24M | -0.22M | 0.62M | -0.12M | -0.35M | -0.10M | 0.18M | 0.22M | 0.15M | -0.20M | 0.03M | -0.10M | 0.01M |