|
Net Income
|
0.57M | 0.40M | 0.93M | 0.41M | 0.16M | -0.44M | -0.50M | -0.91M | -0.35M | -0.40M | -0.79M | -4.70M | -2.73M | -0.01M | 0.46M | -0.59M | -0.06M | -0.13M | 0.07M | 0.10M | 0.04M | 0.02M | | | | 4.55M | 11.27M | -5.51M | -4.98M | -6.02M | 6.57M | -6.71M | -19.81M | -7.16M | -5.64M | -4.67M | -1.34M | 2.35M | -6.18M | -4.39M | 0.56M | -5.41M | 0.06M | -3.72M |
|
Depreciation and Depletion
|
| | | | | | | | | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.43M | 0.80M | 1.20M | 1.50M | 1.40M | 2.00M | 1.90M | 1.90M | 2.00M | 2.00M | 2.00M | 1.90M |
|
Share-based Compensation
|
| | | | | | | | | 0.01M | 0.01M | 357.00 | 0.01M | -540.00 | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.13M | 0.01M | 0.00M | -0.01M | | | | 2.30M | 3.32M | 3.30M | 3.60M | 5.70M | 0.20M | 1.10M | 0.30M | 0.20M | 0.10M | 0.10M | 0.10M | 0.20M | 0.10M | 0.03M | 0.12M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.11M | 0.17M | 0.07M | 0.09M | 0.09M | 0.09M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | 0.27M | 0.03M | 0.01M | | 0.20M | 0.02M | 0.02M | 0.03M | 0.12M | 0.12M | -0.33M | 0.00M | 0.00M | 2.24M | 2.24M | 0.60M | 0.00M | 0.00M | 7.48M | 0.47M | 3.96M | 3.96M | 1.59M | 0.19M | 0.60M | 0.60M | | 0.60M | 0.60M | 0.59M | | 0.59M | 0.59M | 1.78M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | 0.01M | 1.65M | | | 0.03M | | | | | | | | | | | | 0.02M | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | 0.04M | 0.00M | 0.04M | | 0.04M | 0.00M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | | | 16.80M | 13.50M | 0.04M | 6.90M | 0.60M | 0.46M | | | 0.60M | | | 0.38M | 0.10M | 0.39M | 0.59M | 0.59M |
|
Cash from Operations
|
0.52M | 0.69M | 0.74M | 0.29M | 0.52M | -0.53M | -0.81M | -1.31M | -0.70M | -0.79M | -0.62M | -0.30M | -0.09M | -0.14M | 0.13M | -0.46M | -0.30M | -0.27M | -0.39M | -0.25M | -0.25M | -0.32M | -0.12M | -2.36M | -0.73M | 4.97M | 2.01M | -1.70M | -2.57M | -0.53M | 0.37M | -1.53M | -7.46M | -1.09M | -0.37M | -1.15M | -0.79M | -2.97M | -3.02M | -2.70M | -3.26M | -2.90M | -2.81M | -3.06M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | 0.02M | 0.02M | 0.02M | 0.11M | | 0.01M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | -0.01M | 0.01M | 0.00M | 0.00M | 0.00M | -0.01M | 0.00M | 0.00M | 0.04M | 0.43M | 0.80M | 1.17M | 1.52M | 1.50M | 1.98M | 1.88M | 1.94M | 1.99M | 2.04M | 2.04M | 1.97M |
|
Change in Receivables
|
| | | | | | | | | -0.00M | | | | 0.00M | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | -0.05M | 0.02M | 0.03M | 0.25M | 0.03M | 0.04M | -0.03M | -0.07M | 0.09M | -0.06M | -0.03M | 0.06M | 0.20M | 0.30M | 0.19M | -0.11M | 0.20M | -0.06M | -0.04M | -0.01M | 0.25M | -0.00M | -0.30M | -127.00 | -0.01M | 0.01M | -0.02M | -0.02M | 0.03M | -0.00M | 0.01M | -0.05M | 0.02M | -0.02M | 0.04M |
|
Change in Accured Expenses
|
| | | | | | | | | -0.16M | 0.12M | 0.08M | -0.06M | -0.14M | -0.04M | -0.08M | -0.13M | 0.04M | 0.05M | 0.00M | -0.01M | -0.01M | 0.03M | 0.25M | -0.15M | 0.16M | 0.03M | 0.20M | -0.03M | -0.14M | 0.11M | 0.20M | 0.22M | 0.11M | 0.32M | 0.25M | -0.50M | -0.02M | -0.70M | 0.05M | -0.41M | 0.37M | 0.17M | 1.54M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.14M | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | 0.01M | 0.08M | -0.11M | -0.13M | 0.02M | 0.03M | -0.01M | -0.08M | -0.01M | -0.05M | -0.03M | -0.10M | -0.02M | -0.03M | -0.07M | 0.18M | -0.71M | 0.70M | 0.02M | 0.84M | -0.28M | | | 0.16M | -0.04M | | | -0.31M | | -1.63M | -0.43M | -0.13M | -0.10M | -0.30M | 0.01M |
|
Capital Expenditures
|
| | | | | | | | | 773.00 | 0.00M | 0.00M | 0.00M | | | | | | | | 750.00 | | | | | | | 0.00M | 0.01M | | | 0.00M | 2.00 | 0.26M | 1.48M | 0.17M | -0.29M | | 1.23M | 0.00M | 0.50M | 0.17M | 0.21M | 0.26M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | | -0.02M | 1.30M | 3.25M | 2.28M | 1.49M | 1.20M | 2.12M | 3.66M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | 1.45M | | 21.22M | 8.45M | 0.40M | | | | | | 1.64M | 0.02M | 0.10M | 0.89M | 1.45M | | | -1.45M | 0.20M | | |
|
Cash from Investing Activities
|
0.14M | 0.27M | 0.33M | 0.31M | 0.03M | 0.04M | -0.04M | 0.13M | 0.22M | 0.10M | 0.25M | 0.28M | 0.26M | -0.05M | 0.29M | 0.06M | -1.44M | 0.15M | 0.14M | 0.04M | -1.45M | -0.19M | 1.54M | 0.01M | 0.10M | -7.45M | 1.68M | -2.97M | -14.43M | -7.44M | -7.81M | -5.35M | 1.70M | 0.46M | -0.93M | -0.18M | 2.94M | 1.64M | 1.08M | 1.51M | -3.85M | 0.75M | 2.36M | -19.52M |
|
Other financing activities
|
| | | | | | | | | | | | | 0.03M | 0.05M | 0.01M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.04M | -0.93M | -0.71M | -0.92M | 6.34M | -1.23M | -0.60M | -1.01M | -0.89M | -0.18M | -0.20M | -0.20M | -0.18M | 0.06M | 0.31M | -0.03M | 4.48M | -0.02M | -0.04M | -0.05M | -0.06M | 0.22M | 4.10M | 8.29M | -0.05M | 8.73M | 0.69M | -0.04M | 32.10M | -0.06M | -0.06M | | -0.18M | -0.18M | -0.29M | -0.06M | -0.21M | -0.24M | 1.26M | 6.95M | 4.57M | -0.20M | -0.22M | 22.51M |
|
Change in Cash
|
0.62M | 0.04M | 0.36M | -0.32M | 6.89M | -1.72M | -1.44M | -2.19M | -1.37M | -0.87M | -0.57M | -0.22M | -0.01M | -0.13M | 0.74M | -0.43M | 2.75M | -0.14M | -0.29M | -0.27M | -1.76M | -0.30M | 5.52M | 5.95M | -0.68M | 6.25M | 4.37M | -4.71M | 15.10M | -8.02M | -7.49M | -6.87M | -5.94M | -0.81M | -1.58M | -1.38M | 1.93M | -1.57M | -0.68M | 5.77M | -2.54M | -2.35M | -0.68M | -0.06M |
|
Free Cash Flow
|
0.52M | 0.69M | 0.74M | 0.29M | 0.52M | -0.53M | -0.81M | -1.31M | -0.70M | -0.79M | -0.62M | -0.30M | -0.10M | -0.14M | 0.13M | -0.46M | -0.30M | -0.27M | -0.39M | -0.25M | -0.25M | -0.32M | -0.12M | -2.36M | -0.73M | 4.97M | 2.01M | -1.70M | -2.58M | -0.53M | 0.37M | -1.53M | -7.46M | -1.36M | -1.85M | -1.32M | -0.51M | -2.97M | -4.24M | -2.70M | -3.76M | -3.07M | -3.02M | -3.31M |
|
Net Cash Flow
|
0.62M | 0.04M | 0.36M | -0.32M | 6.89M | -1.72M | -1.44M | -2.19M | -1.37M | -0.87M | -0.57M | -0.22M | -0.01M | -0.13M | 0.74M | -0.43M | 2.75M | -0.14M | -0.29M | -0.27M | -1.76M | -0.30M | 5.52M | 5.95M | -0.68M | 6.25M | 4.37M | -4.71M | 15.10M | -8.02M | -7.49M | -6.87M | -5.94M | -0.81M | -1.58M | -1.38M | 1.93M | -1.57M | -0.68M | 5.77M | -2.54M | -2.35M | -0.68M | -0.06M |