|
Net Income
|
-0.31M | -0.36M | -0.32M | -0.31M | -0.38M | -2.28M | -1.03M | -8.15M | -2.48M | -7.94M | 1.44M | -8.05M | -6.28M | 3.53M | -7.65M | -5.93M | -4.18M | -1.19M | 0.30M | 0.31M | 0.08M | 0.18M | 0.28M | 0.54M | | | | | -4.54M | -4.26M | -2.20M |
|
Depreciation and Depletion
|
| | | | | | 289.00 | 0.48M | 0.16M | 0.16M | 0.18M | 0.18M | 0.16M | 288.00 | 0.84M | 1.06M | 1.01M | 192.00 | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M |
|
Share-based Compensation
|
0.03M | 0.06M | 0.05M | 0.16M | 0.09M | 1.48M | 1.41M | 1.66M | 0.87M | 0.67M | 0.96M | 0.57M | 0.50M | 0.96M | 1.93M | 1.86M | 1.74M | 0.38M | 0.77M | -0.36M | 0.39M | 0.22M | 0.34M | 0.38M | 0.30M | 0.03M | 0.03M | 0.54M | 2.22M | 0.01M | 0.01M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | 0.21M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
2.50M | | | | 0.04M | | | | | | | | | | | | | | | -0.25M | | | | 0.55M | 0.10M | -0.00M | -0.01M | | 0.16M | -1.32M | -0.01M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.01M | 750.00 | | | 0.02M | 0.04M | 2.53M | 2.45M | 0.02M | 0.35M | 1.77M | 2.29M | 0.20M | | -0.02M | -0.18M | -0.05M | 0.12M | 0.02M | 4.70M | | | |
|
Non-cash Items
|
0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.03M | 0.02M |
|
Cash from Operations
|
-0.14M | -0.21M | -0.41M | -0.52M | -0.05M | -0.52M | -0.04M | -0.79M | -0.09M | -0.95M | -0.89M | -0.60M | -1.32M | -0.57M | -5.10M | -2.03M | -1.20M | -0.54M | -2.92M | -2.29M | -1.53M | -0.18M | -0.16M | 0.93M | -0.67M | -0.55M | -0.48M | -2.39M | -1.84M | -1.19M | -1.02M |
|
Amortizatization of Intangibles
|
| | | 0.00M | 0.03M | | | 0.01M | 0.03M | 0.18M | 0.81M | 0.81M | 1.31M | 1.18M | 0.02M | | | | 0.14M | 0.36M | 0.36M | 0.36M | 0.49M | 0.13M | 0.18M | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.18M | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 289.00 | 0.48M | 0.16M | 0.16M | 0.18M | 0.18M | 0.16M | 288.00 | 0.84M | 1.06M | 1.01M | 0.92M | 0.96M | 0.78M | 0.31M | 0.33M | 0.33M | 0.33M | 0.32M | 0.28M | 0.24M | 0.21M | 0.28M | 0.56M | 0.75M |
|
Change in Receivables
|
-0.01M | -0.01M | 0.00M | 0.01M | 0.01M | 0.41M | -0.56M | 0.20M | -0.01M | 0.03M | 0.11M | -0.22M | 0.85M | 1.18M | -5.55M | 8.21M | 0.82M | -0.96M | 1.41M | -2.77M | -0.13M | -0.46M | 0.49M | -1.87M | -0.39M | -0.04M | -0.02M | -0.01M | 1.28M | -0.87M | 0.61M |
|
Change in Account Payables
|
| | | | | | | | 0.32M | -0.22M | -0.10M | -0.06M | 0.14M | 0.27M | -1.10M | -0.06M | -0.12M | -0.01M | -0.03M | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.07M | 528.00 | -0.01M | 0.14M | 0.30M | 0.69M | -0.08M | 1.84M | 0.39M | -0.51M | 0.05M | 0.70M | 0.64M | 1.26M | -1.26M | 1.35M | -0.72M | 0.37M | 0.21M | -0.45M | 0.23M | -0.36M | 0.41M | -0.30M | -0.40M | 0.15M | 0.02M | -0.09M | 1.38M | -0.87M | 0.63M |
|
Other Working Capital Changes
|
0.19M | -0.00M | -0.01M | -0.02M | 0.05M | 0.13M | -0.04M | -0.07M | 0.05M | 0.22M | -0.14M | 0.04M | 0.09M | 0.34M | 0.03M | 0.07M | 0.03M | 0.40M | -0.65M | -0.31M | -0.09M | 0.05M | 0.01M | -0.06M | -0.03M | -0.00M | -0.07M | 0.31M | -0.38M | 0.07M | -0.08M |
|
Capital Expenditures
|
0.03M | 0.01M | 0.02M | 0.04M | 0.01M | | | | | | | | | | | | | | 0.56M | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.15M | 1.51M | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | |
|
Acquisitions
|
| | | | | | | | | | | | 0.25M | | 2.05M | -0.07M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | -1.00 | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.03M | -0.01M | -0.02M | -0.04M | -0.01M | -0.00M | 0.07M | 0.03M | 0.01M | 0.00M | -0.05M | | -0.25M | 0.22M | -2.04M | -0.17M | | -0.76M | -0.63M | 1.05M | | | | | 0.10M | 0.15M | 1.51M | | -0.40M | | |
|
Other financing activities
|
| | | | | | | | | | | | | | -0.08M | 0.16M | | | | | | | | | | | 1.11M | | 2.20M | 0.18M | 0.18M |
|
Cash from Financing Activities
|
0.04M | 0.30M | 0.30M | 0.35M | 0.48M | 0.98M | -0.25M | 0.39M | 0.07M | 2.37M | -0.21M | 0.12M | 2.14M | -0.23M | 12.40M | -0.57M | -0.48M | 2.11M | 1.85M | 2.18M | 0.82M | 0.39M | 0.01M | -0.21M | -0.13M | 0.35M | 0.94M | 2.70M | | 1.84M | 0.20M |
|
Change in Cash
|
-0.13M | 0.08M | -0.13M | -0.21M | 0.42M | 0.46M | -0.22M | -0.37M | -0.00M | 1.43M | -1.15M | -0.48M | 0.56M | -0.58M | 5.26M | -2.76M | -1.68M | 0.81M | -1.71M | 0.94M | -0.71M | 0.20M | -0.15M | 0.71M | -0.70M | -0.05M | 1.97M | 0.31M | -2.24M | 0.65M | -0.82M |
|
Free Cash Flow
|
-0.17M | -0.22M | -0.43M | -0.56M | -0.06M | -0.52M | -0.04M | -0.79M | -0.09M | -0.95M | -0.89M | -0.60M | -1.32M | -0.57M | -5.10M | -2.03M | -1.20M | -0.54M | -3.49M | -2.29M | -1.53M | -0.18M | -0.16M | 0.93M | -0.67M | -0.55M | -0.48M | -2.39M | -1.84M | -1.19M | -1.02M |
|
Net Cash Flow
|
-0.13M | 0.08M | -0.13M | -0.21M | 0.42M | 0.46M | -0.22M | -0.37M | -0.00M | 1.43M | -1.15M | -0.48M | 0.56M | -0.58M | 5.26M | -2.76M | -1.68M | 0.81M | -1.71M | 0.94M | -0.71M | 0.20M | -0.15M | 0.71M | -0.70M | -0.05M | 1.97M | 0.31M | -2.24M | 0.65M | -0.82M |