|
Net Income
|
-13.98M | -11.72M | -18.06M | -16.86M | -3.54M | -22.33M | -10.57M | -19.10M | -8.05M | -5.33M | -6.37M | -1.92M | -7.54M | -8.43M | -12.20M | -9.74M | -10.24M | -4.44M | -10.10M | -8.78M | -5.70M | -3.01M | | -46.36M | -20.15M | -13.29M | -13.48M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.05M | | | | | |
|
Share-based Compensation
|
| 2.03M | 1.97M | 2.49M | -4.45M | 10.57M | 3.83M | 2.46M | 2.33M | 2.12M | 1.66M | 1.89M | -0.30M | 0.23M | 0.16M | 0.87M | 0.27M | -0.03M | 0.20M | 0.36M | 0.30M | 1.36M | 3.67M | 1.70M | 1.67M | 1.82M | 0.88M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 0.11M | | | | 0.00M | 109.00 | 109.00 | 109.00 | | | | | |
|
Gains from Investment Securities
|
| | 2.60M | 0.07M | | | 0.03M | 0.81M | -1.04M | -3.75M | 0.82M | -0.08M | -0.21M | 0.06M | 0.18M | -1.64M | 1.30M | -1.93M | -0.17M | -0.20M | -764.00 | 0.13M | -40.27M | -2.06M | 2.00M | -2.68M | 2.79M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | 2.35M | 0.56M | 0.05M | 8.34M | | 0.42M | 0.10M | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | 2.49M | 3.31M | 2.43M | 2.11M | 6.50M | 4.80M | 3.13M | 2.02M | 4.31M |
|
Cash from Operations
|
| -10.04M | -11.01M | -12.01M | -7.06M | -16.04M | -10.37M | -5.84M | -4.11M | -5.63M | 0.08M | -8.67M | -7.44M | -8.54M | -8.39M | -9.78M | -6.26M | -10.31M | -5.94M | -6.67M | | | -10.97M | -16.58M | -11.90M | -12.38M | -14.94M |
|
Amortization of Deferred Charges
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.14M | 0.84M | 1.33M | 1.70M | 0.58M | 0.39M | 0.23M | 0.12M | 0.45M | 0.44M | 0.42M | | 0.02M | 0.12M | 0.10M | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.42M | 0.96M | 0.59M | 0.60M | 0.60M | 0.60M | 0.67M | 0.68M | 0.67M | 0.67M | 0.68M | 0.73M | 0.82M | 0.82M | 0.82M | 0.82M | 0.83M | 0.89M | 0.18M | 0.06M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Change in Receivables
|
| -1.00M | -0.05M | 0.08M | 0.40M | -0.50M | -0.00M | | | | | | | | | | | | | | | | | | | -0.26M | -1.38M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | 3.11M | 0.50M | 0.52M | -0.79M | 0.12M |
|
Change in Account Payables
|
| -0.86M | 4.10M | -0.23M | 2.11M | -7.59M | 0.38M | 5.90M | 1.07M | -0.31M | -0.93M | -6.95M | 0.04M | -1.09M | 1.29M | -0.26M | 0.49M | -2.17M | 0.60M | 0.29M | | | 4.22M | -4.63M | 2.04M | 0.03M | -2.87M |
|
Change in Accured Expenses
|
| 0.72M | 0.79M | 2.20M | -1.89M | 2.98M | -2.13M | 1.22M | -0.03M | 0.20M | -0.50M | -2.56M | -0.02M | 0.48M | 0.44M | -1.42M | 0.64M | -0.31M | 0.61M | 1.11M | | | 0.15M | -0.99M | 2.20M | 0.35M | -0.30M |
|
Change in Taxes
|
| 0.03M | 0.01M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -0.49M | -0.00M | -0.49M | -0.59M | -0.40M | -0.49M | -2.23M | -0.32M | 0.27M | -0.33M | 0.79M | -2.34M | -0.74M | -0.77M | -1.05M | -0.64M | 4.47M | -10.93M | -0.29M | | | -5.63M | -0.21M | -0.33M | -1.84M | 0.44M |
|
Capital Expenditures
|
| 3.49M | 3.29M | 0.36M | -0.05M | 0.45M | 0.33M | 0.15M | 0.04M | 0.08M | 0.02M | 1.08M | 0.28M | 0.17M | 1.26M | 0.63M | 0.47M | -0.05M | -0.61M | | | | | | | | |
|
Cash from Investing Activities
|
| -3.49M | -3.29M | -0.36M | 0.05M | -0.45M | -0.33M | -0.15M | -0.04M | -0.08M | -0.02M | -1.08M | -0.28M | -0.17M | -1.26M | -0.24M | -0.05M | -0.15M | -1.00 | | | | | | | | |
|
Other financing activities
|
| | | | | | | 0.04M | | | 0.18M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 18.48M | 18.00M | 8.89M | 4.27M | 27.21M | -0.50M | 5.72M | 2.16M | 5.77M | 2.99M | 20.40M | -0.19M | 14.56M | -0.42M | 8.53M | 6.24M | 24.33M | -0.07M | -0.01M | | | 1.74M | 18.44M | 13.25M | 11.56M | 15.53M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | 0.02M | -0.01M | 0.01M | | | | | | | | | |
|
Change in Cash
|
| 4.95M | 3.69M | -3.49M | -2.74M | 10.71M | -11.20M | -0.27M | -2.00M | 0.06M | 3.05M | 10.65M | -7.90M | 5.86M | -10.08M | -1.49M | -0.07M | 13.87M | -6.01M | -6.68M | | | -9.22M | 1.85M | 1.34M | -0.82M | 0.59M |
|
Free Cash Flow
|
| -13.53M | -14.31M | -12.38M | -7.01M | -16.49M | -10.70M | -5.99M | -4.15M | -5.71M | 0.06M | -9.75M | -7.71M | -8.70M | -9.66M | -10.41M | -6.73M | -10.26M | -5.33M | -6.67M | | | -10.97M | -16.58M | -11.90M | -12.38M | -14.94M |
|
Net Cash Flow
|
| 4.95M | 3.69M | -3.49M | -2.74M | 10.71M | -11.20M | -0.27M | -2.00M | 0.06M | 3.05M | 10.65M | -7.90M | 5.86M | -10.08M | -1.49M | -0.07M | 13.87M | -6.01M | -6.68M | | | -9.22M | 1.85M | 1.34M | -0.82M | 0.59M |