|
Net Income
|
-0.23M | -0.18M | -0.16M | -0.11M | -0.12M | -0.24M | -0.07M | -0.19M | -0.23M | -0.20M | -0.22M | -0.23M | -0.01M | -0.17M | -0.06M | 0.08M | -0.07M | -0.07M | -0.05M | -0.11M | -0.37M | -0.43M | -0.01M | -0.15M | -0.26M | -0.31M | -0.14M | -0.46M | -0.45M | -0.38M | -0.44M | -0.84M | -0.54M | -0.50M | -0.14M | -0.13M | -0.68M | -0.37M | 0.05M | -0.31M | -5.16M | -0.69M | 0.87M | -0.83M | -0.16M | -0.22M | 0.10M | -0.47M | -0.94M | -1.17M | -0.83M | 5.22M | -0.43M | -0.45M | -0.59M | -1.00M | -0.83M | -1.14M | -1.23M |
|
Share-based Compensation
|
0.05M | | | | | | | | 0.02M | | | | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 0.29M | 0.06M | 0.06M | 0.04M | 0.02M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.30M | 0.01M | | -1.00 | 0.33M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | 9.00 | | 9.00 | 0.00M | 0.10M | 170.00 | 595.00 | 0.05M | 0.99M | | 9.00 | 225.00 | | | 0.01M | 225.00 | 0.07M | | -0.34M | 1.15M | | 0.61M | -0.04M | 0.01M | | 0.01M | -1.50M | 0.03M | 0.21M | -0.06M | -0.02M | 2.00M | -0.24M | 2.00M | -0.06M | 2.00M | 2.00M | 0.04M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | | | 0.92M | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | | | | | | | | | 50.00M | 100.00M | 1.19M | 1.13M | 1.09M | 1.09M | 1.00M | 1.01M | 1.00M | 0.99M | 1.10M | 1.10M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M | 1.20M |
|
Cash from Operations
|
-680.00 | -0.00M | 0.00M | | 0.04M | -0.09M | 0.05M | -0.03M | -0.01M | 0.02M | -0.01M | 535.00 | 0.11M | -0.06M | -0.01M | 0.04M | -0.04M | -0.04M | 0.00M | -0.12M | -0.09M | -0.15M | -0.06M | -0.07M | -0.14M | -0.06M | 0.13M | -0.10M | -0.13M | -0.12M | -0.10M | -0.02M | 0.10M | 0.30M | 0.01M | 0.34M | 0.21M | 0.14M | -0.77M | 0.18M | -0.31M | -0.26M | -0.15M | 0.66M | -0.21M | -0.29M | -0.26M | -0.15M | -0.61M | -0.49M | -0.42M | 3.45M | -0.63M | 0.89M | -0.50M | -0.15M | -0.43M | -0.54M | -0.49M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.06M | 0.07M | 0.09M | 0.09M | 0.10M | 0.14M | 0.23M | 0.14M | 0.14M | 0.49M | 0.39M | 0.14M | 0.15M | 0.31M | 0.21M | 0.20M | 0.20M | 0.16M | 0.23M | 0.20M | 0.20M | 0.17M | 0.16M | 0.16M | 0.15M | 0.14M | 0.50M | 0.59M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | 0.05M | 0.07M | 0.07M | 0.06M | 0.07M | 0.07M | 0.09M | 0.10M | 0.12M | 0.10M | 0.10M | 0.10M | 0.11M | 0.14M | 0.14M | 0.14M | 0.14M | 0.23M | 0.14M | 0.14M | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
-0.01M | | | 0.00M | -0.00M | 0.00M | -0.00M | 0.01M | 0.02M | -371.00 | -0.01M | -0.01M | 0.01M | -0.02M | | 0.02M | 0.03M | -0.02M | -0.00M | 0.01M | 0.05M | 0.07M | -0.05M | -0.05M | 0.03M | -0.08M | 0.01M | -0.01M | 0.01M | -0.01M | 0.01M | -0.01M | 0.00M | 0.27M | 0.25M | 1.33M | -1.85M | 667.00 | 1.85M | -0.75M | -0.38M | 1.00 | -0.65M | | 0.02M | | | | | | | | 0.97M | -3.23M | 0.15M | -0.90M | | | |
|
Change in Accured Expenses
|
0.17M | 0.17M | 0.17M | 0.14M | 0.16M | 0.15M | 0.15M | 0.17M | 0.02M | 0.03M | 0.02M | 0.03M | 0.06M | 0.14M | 0.03M | | 0.03M | 0.00M | 0.05M | -0.08M | 0.20M | 0.21M | -0.26M | -0.08M | -0.03M | 0.07M | -0.04M | 0.04M | 0.04M | 0.01M | 0.03M | 0.11M | 0.33M | 0.45M | 0.46M | 1.79M | 1.24M | -2.27M | 0.95M | -0.39M | -0.39M | -0.03M | -0.63M | 0.02M | 0.09M | 0.10M | 0.11M | 0.12M | 0.14M | 0.21M | 0.21M | 0.96M | 0.32M | -1.46M | 0.01M | -0.39M | 0.17M | 0.17M | 0.18M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | -415.00 | -416.00 | 15.00 | 0.01M | -0.00M | 0.00M | -636.00 | 131.00 | 0.00M | -677.00 | -0.00M | 565.00 | -0.00M | 0.00M | -0.00M | 354.00 | -0.00M | 0.01M | 0.01M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.02M | -0.00M | -0.00M | 0.01M | 0.00M | -0.02M | -0.01M | 0.01M | 0.02M | 0.03M | -0.03M | 0.06M | -430.00 | 0.00M | -0.08M | 0.01M | -0.01M | -0.00M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.07M | | | | | | | | 0.35M | 0.25M | | 0.55M | 1.06M | | 0.44M | | 3.30M | | 0.03M | | | | | | | | |
|
Divestments
|
| | | | | | | | -0.00M | -0.01M | -346.00 | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | -0.00M | -0.01M | -346.00 | -0.00M | | | | | | | | | | | | | | | | | -0.02M | | | | -0.07M | | | | | | | | -0.35M | -0.25M | | -0.55M | -1.06M | | -0.44M | | -3.30M | | -0.03M | | | | | | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | | -0.02M | 0.14M | 0.12M | 0.15M | -0.07M | | -0.08M | -0.15M | -0.19M | 0.27M | | -0.02M | 0.64M | 0.44M | 0.20M | -0.06M | 1.26M | 0.27M | 0.55M | 0.16M | 3.94M | 0.49M | 0.93M | -3.50M | 0.84M | -1.53M | 0.50M | 0.50M | | | 0.41M |
|
Change in Cash
|
-680.00 | -0.00M | 0.00M | 0.03M | 0.04M | -0.08M | 0.04M | -0.03M | -0.02M | 0.01M | -0.01M | -689.00 | 0.11M | -0.06M | -0.01M | 0.04M | -0.04M | -0.04M | 0.00M | 0.32M | -0.09M | -0.15M | 0.07M | 0.05M | -0.14M | -0.06M | 0.13M | 0.02M | -0.15M | 231.00 | 0.02M | 0.13M | -0.05M | 0.30M | -0.07M | 0.19M | 0.01M | 0.31M | -0.77M | 0.16M | -0.02M | -0.07M | 0.05M | 0.05M | -0.01M | -0.03M | -0.15M | 0.01M | 0.04M | 0.00M | 0.48M | -0.05M | 0.21M | -0.63M | 15.00 | 0.35M | -0.43M | 0.21M | -0.08M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | 0.08M | -0.14M | 0.19M | | | | | | | | | | | 0.03M | 0.06M | 0.01M | 0.07M | 4.00M | | | | | | | |
|
Free Cash Flow
|
-680.00 | -0.00M | 0.00M | | 0.04M | -0.09M | 0.05M | -0.03M | -0.01M | 0.02M | -0.01M | 535.00 | 0.11M | -0.06M | -0.01M | 0.04M | -0.04M | -0.04M | 0.00M | -0.12M | -0.09M | -0.15M | -0.06M | -0.07M | -0.14M | -0.06M | 0.13M | -0.10M | -0.13M | -0.12M | -0.10M | -0.02M | 0.10M | 0.30M | 0.01M | 0.34M | 0.21M | 0.14M | -0.77M | 0.18M | -0.31M | -0.26M | -0.15M | 0.66M | -0.21M | -0.29M | -0.26M | -0.15M | -0.61M | -0.49M | -0.42M | 3.45M | -0.63M | 0.89M | -0.50M | -0.15M | -0.43M | -0.54M | -0.49M |
|
Net Cash Flow
|
-680.00 | -0.00M | 0.00M | | 0.04M | -0.09M | 0.05M | -0.03M | -0.02M | 0.01M | -0.01M | -689.00 | 0.11M | -0.06M | -0.01M | 0.04M | -0.04M | -0.04M | 0.00M | -0.12M | -0.09M | -0.15M | -0.06M | 0.05M | -0.14M | -0.06M | 0.13M | -0.10M | -0.17M | 0.02M | 0.02M | 0.13M | -0.05M | 0.30M | -0.07M | 0.19M | 0.01M | 0.41M | -0.77M | 0.16M | -0.02M | -0.07M | 0.05M | 0.05M | -0.01M | -0.03M | -0.15M | 0.01M | 0.04M | 0.00M | 0.48M | -0.05M | 0.21M | -0.63M | 15.00 | 0.35M | -0.43M | -0.54M | -0.08M |