|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.96M | -0.93M | -0.63M | -1.16M | -0.92M | -1.08M | -0.15M | -0.24M | 0.11M | -0.56M | 2.63M | -0.42M | -0.88M | -0.96M | -0.88M | -0.53M | -2.36M | -1.14M | -1.04M | -0.69M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | -0.20M | 0.01M | | | -0.05M | | 0.01M | | -0.31M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -1.81M | -2.45M | -1.28M | 0.83M | -0.67M | 2.87M | -0.48M | -2.02M | -0.55M | -3.77M | 1.29M | -2.24M | -0.84M | -2.12M | -0.29M | -0.39M | -0.51M | -2.04M | -0.23M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | | | 0.21M | 0.05M | | | 0.04M | 0.03M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | 0.41M | 0.46M | 1.21M | -1.47M | -0.77M | 0.52M | -0.12M | 0.24M | 0.02M | 0.64M | -0.75M | 0.29M | 0.38M | 0.39M | 1.40M | -0.91M | -0.17M | -0.12M | 0.25M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.02M | 0.92M | -0.33M | -0.46M | 0.32M | 0.13M | -0.21M | 1.47M | -0.11M | 2.03M | 0.02M | 1.19M | -0.83M | 0.01M | -0.97M | -0.25M | 0.32M | -0.24M | -0.57M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | -0.00M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.04M | -0.01M | 0.41M | -0.38M | 0.09M | -0.20M | -0.13M | 0.13M | 0.06M | -0.12M | 0.71M | -0.13M | 0.41M | -0.73M | 0.37M | -0.40M | 0.98M | -0.81M | 0.19M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.01M | -0.08M | 0.00M | -0.53M | | | 0.01M | -0.68M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.07M | 0.34M | -0.18M | 0.01M | -0.12M | 0.18M | -0.19M | 0.10M | -0.15M | 0.21M | -0.05M | -0.09M | -0.02M | 0.16M | -0.20M | -0.03M | -0.03M | -0.03M | -0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.02M | 0.01M | 0.18M | 0.01M | 0.01M | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 24.06M | | | | | | | | | | 18.50M | | | 0.52M | 0.89M | 0.98M | 1.34M | 12.54M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.04M | 0.98M | 24.06M | -0.00M | | | | | | -0.05M | -0.04M | -18.53M | 18.49M | -16.21M | -0.25M | 0.51M | 0.89M | 0.98M | 1.34M | 3.46M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | -0.00M | 0.01M | -0.01M | 0.01M | | | -0.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.27M | -0.83M | 21.61M | -1.28M | 0.83M | -0.67M | 2.87M | -0.48M | -2.03M | -0.60M | -3.80M | -17.23M | 16.25M | -17.05M | -2.38M | 0.23M | 0.50M | 0.47M | -0.70M | 3.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -1.81M | -2.45M | -1.28M | 0.83M | -0.67M | 2.87M | -0.48M | -2.02M | -0.60M | -3.80M | 1.27M | -2.25M | -1.02M | -2.13M | -0.30M | -0.39M | -0.51M | -2.04M | -0.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.27M | -0.83M | 21.61M | -1.28M | 0.83M | -0.67M | 2.87M | -0.48M | -2.03M | -0.60M | -3.80M | -17.23M | 16.25M | -17.05M | -2.38M | 0.23M | 0.50M | 0.47M | -0.70M | 3.24M |