|
Net Income
|
-0.20M | -0.20M | -0.16M | -0.17M | -0.23M | -0.17M | -0.14M | -0.29M | -0.15M | -0.13M | -0.12M | -0.13M | -0.14M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.07M | -0.02M | -0.00M | 0.10M | 0.66M | -0.01M | -0.01M | -0.01M | -0.00M | | 1.17M | -0.21M | -0.43M | | 2.70M | 0.39M | 0.01M |
|
Depreciation and Depletion
|
0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | 105.00 | 107.00 | 108.00 | 213.00 | | 213.00 | 108.00 | 784.00 | 0.24M | 0.24M | 0.24M | -0.72M | 0.32M | 0.32M | 0.32M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.03M | | | | | | | | |
|
Deferred Taxes
|
| | | -2.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.03M | 0.15M | | 0.19M | -0.04M | -0.09M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.06M | -60.00 | 0.06M | | | |
|
Cash from Operations
|
-0.19M | -0.18M | -0.19M | -0.14M | -0.18M | -0.17M | -0.13M | -0.14M | -0.14M | -0.14M | -0.11M | -0.12M | -0.09M | -0.01M | -206.00 | 35.00 | -64.00 | -0.00M | -1.00 | | | -290.00 | | -0.06M | | 0.41M | -0.37M | -0.02M | -0.01M | 0.02M | 0.02M | 0.03M | 0.14M | -0.30M | 4.84M | -0.60M | -4.04M | -0.01M | -0.08M | -0.01M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | 0.00M | | 0.02M | | | | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.68M | | | | 0.01M | 0.02M | 0.02M | | | | | | |
|
Depreciation & Amortization (CF)
|
0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | 105.00 | 107.00 | 108.00 | 213.00 | 106.00 | 107.00 | 108.00 | | 0.35M | 0.35M | 0.35M | | 0.42M | 0.42M | 0.43M |
|
Change in Receivables
|
-0.00M | 0.01M | 0.01M | 0.01M | 0.01M | -11.00 | 20.00 | -17.00 | | | -0.00M | -1.00 | | | | | | | | | | | | | | | | | | | | | 1.11M | 1.98M | -6.39M | 2.50M | 2.15M | -1.90M | 0.12M | -2.61M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | 0.08M | -0.40M | 1.03M | 3.47M | -1.27M | 0.31M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | -0.54M | -2.51M | 3.04M | | 2.58M | -0.90M | -1.25M |
|
Change in Accured Expenses
|
| | | | | | -0.01M | 0.01M | -0.00M | -0.01M | 0.01M | 0.01M | 0.04M | -0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | | | 0.00M | 0.01M | 0.01M | | 0.02M | 0.14M | 0.00M | -0.05M | 0.03M | 0.02M | | | -0.10M | 0.09M | -2.18M | 4.47M | 0.31M | 0.06M | -1.20M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.83M | 0.01M | 0.23M | 0.09M | -0.01M | 0.07M | -0.00M |
|
Other Working Capital Changes
|
46.00 | 0.01M | 0.01M | -0.01M | 258.00 | 642.00 | 389.00 | -0.00M | 628.00 | -630.00 | 2.00 | -1.00 | | | | | | | | | | | | | | 0.45M | 0.33M | -0.69M | 1.00M | -0.02M | -0.02M | -0.02M | 0.23M | -0.06M | 0.28M | -0.29M | -0.02M | -0.02M | 0.16M | -0.19M |
|
Capital Expenditures
|
-0.03M | -0.03M | -0.01M | -0.00M | -211.00 | 716.00 | | 71.00 | | | 0.00M | 205.00 | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | | | |
|
Cash from Investing Activities
|
-0.03M | -0.03M | -0.01M | -0.00M | -211.00 | -294.00 | | -71.00 | | | -0.00M | -205.00 | | | | | | | | | | | | | | | | -0.05M | -0.01M | -0.01M | -100.00 | -100.00 | -0.17M | | | | -0.31M | | | |
|
Other financing activities
|
0.26M | | 0.20M | 0.16M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.13M | 0.12M | 0.13M | 0.08M | 0.00M | 22.00 | 24.00 | | | | | | 290.00 | | 0.06M | 0.03M | | | | | -0.03M | 0.00M | | 0.78M | 6.13M | | | 0.79M | | | |
|
Cash from Financing Activities
|
0.26M | 0.19M | 0.21M | 0.16M | 0.14M | 0.19M | 0.10M | 0.15M | 0.14M | 0.13M | 0.12M | 0.13M | 0.08M | 0.00M | 22.00 | 24.00 | | | | | | 290.00 | | 0.06M | 0.03M | | | | | -0.01M | -100.00 | | | -0.52M | -5.16M | 0.59M | 5.49M | -0.01M | 0.01M | -0.02M |
|
Net Equity Issued and Repurchased
|
0.05M | -0.02M | 0.02M | | 0.02M | 0.02M | -0.03M | | 0.02M | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.16M | | | | | | |
|
Exchange Rate Effect
|
27.00 | -18.00 | -190.00 | 138.00 | -0.00M | 0.00M | -724.00 | 769.00 | -14.00 | 11.00 | -19.00 | 59.00 | 19.00 | 3.00 | 4.00 | 7.00 | -2.00 | | 1.00 | | | | | | | | | | | | | | | 0.70M | 0.27M | 0.01M | -0.98M | 295.00 | 188.00 | -678.00 |
|
Change in Cash
|
0.05M | -0.02M | 0.02M | 0.01M | -0.04M | 0.02M | -0.03M | 0.01M | 192.00 | -0.01M | 0.01M | 0.01M | -0.01M | -0.01M | -180.00 | 66.00 | -66.00 | -715.00 | | | | | | | | 0.41M | -0.40M | -0.03M | 0.09M | 0.01M | 0.02M | 0.03M | -0.00M | -0.82M | -0.32M | -0.01M | 1.14M | -0.02M | -0.06M | -0.03M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.16M | -0.15M | -0.18M | -0.14M | -0.18M | -0.17M | -0.13M | -0.14M | -0.14M | -0.14M | -0.11M | -0.12M | -0.09M | -0.01M | -206.00 | 35.00 | -64.00 | -0.00M | -1.00 | | | -290.00 | | -0.06M | | 0.41M | -0.37M | -0.02M | -0.01M | 0.02M | 0.02M | 0.03M | | -0.30M | 4.84M | -0.60M | | -0.01M | -0.08M | -0.01M |
|
Net Cash Flow
|
0.05M | -0.02M | 0.02M | 0.01M | -0.03M | 0.02M | -0.03M | 0.01M | 206.00 | -0.01M | 0.01M | 0.01M | -0.01M | -0.01M | -184.00 | 59.00 | -64.00 | -0.00M | -1.00 | | | | | | 0.03M | 0.41M | -0.37M | -0.07M | -0.01M | -354.00 | 0.02M | 0.03M | | -0.82M | -0.32M | -0.01M | | -0.02M | -0.06M | -0.03M |