|
Net Income
|
-0.14M | 0.55M | | -0.88M | -2.06M | -1.55M | -7.79M | -3.72M | -3.24M | -2.80M | -2.56M | -3.58M | -3.24M | -2.26M | -3.19M | -2.11M | -2.90M | -3.93M | -4.14M | -3.64M | -4.28M | -5.09M | | -5.09M | -5.57M | -4.62M | -6.15M | -3.56M | -3.61M | -3.55M | -3.41M | -3.97M | -3.48M | -3.26M | -3.06M | -3.48M | -4.63M | -4.27M | -3.25M | -3.17M | -2.98M | -2.06M | -2.94M | -1.69M | -2.06M | -1.28M | | -1.16M | -0.52M | -1.35M | 0.77M | -1.23M | -2.27M | 1.19M | 2.04M | 0.04M | -0.32M | -0.27M | -0.83M | -0.10M | -0.01M | -0.00M |
|
Share-based Compensation
|
| 0.57M | | 0.44M | | | -0.18M | 0.38M | 0.43M | 0.60M | 0.58M | 0.45M | 0.28M | 0.33M | 0.91M | 0.73M | 0.57M | 0.45M | 0.49M | 0.50M | 0.49M | 0.51M | | 0.56M | | | 0.09M | 0.32M | 0.35M | 0.40M | 0.38M | 0.43M | 0.48M | 0.52M | 0.47M | 0.95M | 0.79M | 0.75M | 0.65M | -0.40M | 0.74M | 0.26M | 1.14M | 0.37M | 0.20M | 0.89M | | 0.38M | 0.48M | 0.49M | 0.58M | 0.71M | 0.59M | 0.62M | 0.60M | 1.62M | 0.76M | 1.31M | 0.93M | 0.94M | | 0.83M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | | | 0.04M | | 0.36M | 0.83M | 0.08M | 0.70M | 0.93M | 1.55M | 0.12M | 0.08M | 0.12M | 0.14M | 0.14M | 0.45M | 0.46M | 0.54M | 0.59M | 189.00 | 229.00 | 423.00 | 0.49M | 0.03M | 0.04M | 0.22M | 0.42M | 0.07M | 0.10M | 0.33M | 0.53M | 0.04M | | 0.42M |
|
Gains from Investment Securities
|
0.99M | | | 0.24M | | | -0.71M | 0.92M | | | -0.29M | 0.37M | -0.07M | -0.11M | 0.12M | 0.31M | 0.13M | 0.01M | -0.03M | 0.37M | -0.11M | 0.09M | | 0.41M | | | -0.14M | 0.21M | | 0.01M | -0.08M | 0.04M | | 3.50M | 0.17M | 3.18M | 4.15M | | 0.18M | 0.38M | | | 0.49M | | | | 0.09M | | | | 0.17M | 0.07M | 0.00M | 0.00M | 0.52M | 0.06M | 0.28M | 2.10M | 0.49M | 0.52M | | 0.68M |
|
Asset Writedowns and Impairment
|
| 0.02M | | 0.12M | | | 0.62M | 0.33M | 0.10M | | 0.02M | 0.34M | -0.09M | 0.13M | 0.17M | 0.06M | 0.04M | -0.00M | 0.02M | 0.02M | -0.00M | 0.00M | | 0.00M | | | 0.35M | 0.10M | | 0.02M | 0.10M | 0.04M | 0.08M | 0.08M | 0.18M | 0.08M | 0.01M | -0.01M | 0.01M | 0.02M | 0.03M | 0.01M | 0.14M | 0.01M | 0.21M | -0.00M | | -0.03M | | | -0.00M | 0.17M | 0.04M | 0.39M | 0.00M | -0.00M | 0.05M | 0.02M | 0.02M | 0.01M | | -0.00M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.31M | | 0.23M | 0.20M | 0.17M | 0.14M | 2.89M | 0.10M | 2.43M | 0.04M | 0.02M | 0.01M | | 0.04M | 121.00 | 0.11M | | | 0.09M | 0.08M | | | | | | 0.09M | 0.19M | | | | | | |
|
Cash from Operations
|
| 1.04M | | -0.38M | | | -1.93M | -2.83M | -2.22M | -1.57M | -2.04M | -2.83M | -2.45M | -2.67M | -1.11M | -2.85M | -3.81M | -3.14M | -0.96M | -1.69M | -2.03M | -2.79M | | -4.46M | | | -8.75M | -3.87M | -3.89M | -3.07M | -2.11M | -3.75M | -3.72M | -1.36M | -3.81M | -2.92M | -3.05M | -2.78M | -2.84M | -2.17M | -1.40M | -1.57M | -1.60M | -1.00M | -1.81M | -0.24M | | -0.70M | | | -1.00M | -0.36M | 0.04M | 0.13M | 5.04M | 0.15M | -0.22M | -0.02M | 0.12M | -2.13M | | 0.13M |
|
Depreciation & Amortization (CF)
|
| 0.33M | | 0.34M | | | 0.31M | 0.29M | 0.30M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.39M | 0.36M | 0.36M | 0.40M | 0.38M | 0.36M | 0.36M | 0.35M | | 0.31M | | | 0.26M | 0.35M | 0.35M | 0.33M | 0.33M | 0.34M | 0.34M | 0.30M | 0.32M | 0.29M | 0.30M | 0.31M | 0.30M | 0.27M | 0.23M | 0.15M | 0.17M | 0.16M | 0.16M | 0.15M | | 0.16M | | | 0.68M | 0.36M | 0.38M | 0.47M | 0.61M | 0.76M | 0.91M | 0.92M | 1.02M | 1.01M | | 1.37M |
|
Change in Receivables
|
| 0.72M | | -0.45M | | | -4.12M | 0.09M | 0.00M | -0.33M | -0.09M | 0.18M | 0.68M | 2.87M | -1.73M | 0.07M | -1.35M | -0.23M | -0.20M | 0.13M | -0.09M | 0.04M | | -0.05M | | | -0.84M | 0.97M | -0.76M | 0.60M | -0.73M | 0.33M | 0.94M | -0.96M | 0.98M | 0.24M | -0.93M | -0.26M | 0.73M | -0.61M | -0.25M | -0.01M | 0.57M | -0.39M | 0.79M | -0.02M | | 0.39M | | | 1.32M | -0.61M | -1.14M | -0.46M | 1.16M | -0.07M | -0.63M | -0.27M | 1.78M | -0.84M | | 1.06M |
|
Change in Inventory
|
| 0.43M | | 0.74M | | | 0.52M | -0.32M | -0.29M | -0.21M | 0.53M | -0.16M | 0.98M | -0.62M | 1.46M | 1.15M | 2.46M | -0.78M | -1.90M | -1.59M | -0.35M | -0.63M | | 0.46M | | | 2.00M | 0.95M | 0.46M | 0.01M | 0.36M | 0.03M | 0.82M | -0.12M | -0.07M | -0.18M | -0.06M | -0.13M | -0.10M | -0.16M | -0.01M | 0.10M | -0.31M | -0.18M | -0.07M | -0.03M | | 0.19M | | | 0.92M | 0.17M | -0.00M | -0.03M | | -0.11M | -0.12M | 0.05M | -0.11M | -0.02M | | 0.00M |
|
Change in Account Payables
|
| 0.68M | | -0.01M | | | 0.40M | -0.42M | -0.43M | -0.44M | 0.64M | -0.57M | 1.15M | 0.28M | 0.52M | -1.17M | 0.14M | -1.08M | 0.10M | -0.88M | 0.34M | 0.93M | | -0.41M | | | -1.73M | 0.27M | -1.11M | 0.34M | 0.36M | -0.01M | 0.27M | -0.49M | 0.46M | 0.33M | -0.25M | -0.57M | 0.04M | 0.00M | 0.57M | -0.35M | 0.07M | 0.52M | 0.05M | 0.13M | | 0.47M | | | 0.76M | -0.33M | -0.52M | -0.15M | 1.08M | -3.35M | -0.31M | 0.49M | -0.43M | -1.49M | | 0.73M |
|
Change in Accured Expenses
|
| 0.00M | | -0.21M | | | -0.30M | 0.34M | 0.12M | 0.26M | -0.57M | 0.08M | 0.76M | 0.56M | 0.42M | 0.16M | -0.74M | -0.05M | -0.25M | 0.25M | 0.36M | -0.07M | | 0.35M | | | -0.42M | 0.07M | -0.00M | 0.14M | -0.14M | 0.32M | -0.15M | 0.39M | -0.33M | -0.39M | -0.46M | 0.15M | -0.32M | 0.03M | -0.37M | 0.47M | 0.09M | 0.23M | 0.04M | -0.01M | | 0.30M | | | -0.41M | -0.08M | 0.45M | -0.06M | 0.69M | -1.29M | -0.10M | 0.18M | 0.14M | -0.44M | | -0.09M |
|
Other Working Capital Changes
|
| -0.27M | | 0.12M | | | -0.67M | 0.20M | -0.20M | 0.08M | 0.02M | -0.10M | 0.03M | -0.28M | 0.71M | -0.34M | 0.11M | -0.06M | -0.31M | -0.15M | -0.26M | -0.01M | | -0.24M | | | 0.12M | 0.32M | -0.58M | 0.06M | 0.10M | 0.61M | -0.51M | -0.04M | 0.82M | 0.34M | -0.19M | -0.45M | 0.07M | -0.30M | -0.12M | -0.01M | -0.10M | 0.30M | -0.39M | 0.17M | | -0.39M | | | -0.46M | -0.10M | 1.26M | -0.16M | -0.04M | -0.27M | -0.02M | -0.31M | 0.01M | -0.39M | | -0.08M |
|
Capital Expenditures
|
| 0.55M | | 0.31M | | | 0.20M | 0.07M | 0.20M | 0.55M | 0.43M | 0.06M | 0.02M | 1.12M | 0.05M | 0.01M | 0.51M | 0.00M | 0.52M | 0.05M | 0.11M | 0.07M | | 1.05M | | | 1.72M | 0.01M | 0.03M | 0.10M | 0.50M | 0.05M | 0.05M | 0.02M | 0.24M | 0.11M | 0.41M | 0.08M | -0.02M | 0.25M | 0.14M | 0.21M | 0.19M | 0.14M | 0.13M | 0.13M | | 0.14M | | | 0.27M | 0.18M | 1.42M | 0.70M | 3.17M | 3.55M | 0.51M | 0.07M | 1.28M | 1.35M | | 1.39M |
|
Sales of Property, Plant and Equipment
|
| -0.02M | | | | | -0.01M | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | -1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.57M | | -0.31M | | | -1.30M | -0.07M | -0.20M | -0.55M | -0.43M | -0.06M | 0.24M | -1.12M | -0.05M | -0.01M | -0.51M | -0.00M | -0.52M | -0.05M | -0.11M | -0.07M | | -1.05M | | | -1.72M | -0.01M | -0.03M | -0.10M | -0.50M | -0.05M | -0.05M | -0.02M | -0.18M | -0.09M | -0.41M | -0.08M | -0.34M | -0.29M | -0.15M | -0.33M | -0.29M | -0.28M | -0.16M | -0.13M | | -0.15M | | | -0.23M | -0.19M | -0.34M | -1.92M | -3.89M | -0.65M | -3.82M | -0.49M | -1.50M | -1.49M | | -1.53M |
|
Other financing activities
|
| | | | | | | | | | | | | | 2.15M | | | | -0.04M | | | | | 1.20M | | | 1.20M | 1.24M | 0.53M | | | | 1.64M | | | | | 0.29M | | | | | | | | | | | | | | 0.02M | | | | 0.02M | | | | | | 0.03M |
|
Cash from Financing Activities
|
| 0.84M | | 1.24M | | | 0.52M | -0.08M | 12.06M | 0.20M | 0.10M | -0.03M | 0.30M | 0.90M | 23.70M | 2.56M | 1.53M | -0.03M | 0.38M | -0.09M | 0.34M | -0.12M | | 9.67M | | | 12.81M | 15.69M | -0.52M | -0.03M | 0.10M | -0.16M | 14.02M | 2.78M | 6.23M | -0.24M | 8.40M | -0.47M | -0.09M | -0.09M | 8.95M | 0.18M | -0.05M | -0.53M | 0.03M | 0.96M | | 1.38M | | | 4.00M | 2.25M | -0.03M | -0.15M | 4.84M | 3.30M | -0.09M | -0.40M | 0.90M | -0.71M | | -0.45M |
|
Change in Cash
|
| 1.32M | | 0.54M | | | -2.71M | -2.98M | 9.64M | -1.92M | -2.37M | -2.92M | -1.90M | -2.89M | 22.54M | -0.29M | -2.78M | -3.17M | -1.11M | -1.83M | -1.80M | -2.97M | | 4.17M | | | 2.34M | 11.80M | -4.44M | -3.21M | -2.50M | -3.97M | 10.25M | 1.40M | 2.24M | -3.24M | 4.93M | -3.33M | -3.27M | -2.55M | 7.40M | -1.71M | -1.94M | -1.81M | -1.94M | 0.58M | | 0.54M | | | 2.76M | 1.70M | -0.34M | -1.94M | 5.98M | 2.79M | -4.13M | -0.90M | -0.48M | -4.33M | | -1.85M |
|
Beginning Cash Balance
|
17.84M | 17.84M | 21.96M | 21.96M | 21.44M | 21.57M | 22.91M | 20.20M | 15.30M | 26.87M | 24.95M | 22.58M | 19.66M | 17.76M | 14.87M | 37.41M | 37.11M | 34.33M | 31.16M | 30.05M | 28.21M | 26.41M | 19.14M | 19.14M | 18.97M | 17.76M | 12.53M | 14.87M | 26.67M | 22.23M | 19.03M | 16.53M | 12.56M | 22.82M | 24.22M | 26.46M | 23.27M | 28.15M | 24.82M | 21.55M | 19.00M | 26.40M | 24.68M | 22.75M | 20.93M | 19.00M | 19.61M | 19.61M | 18.55M | 20.04M | 16.44M | 19.20M | 20.90M | 20.57M | 18.62M | 24.61M | 27.40M | 23.27M | 22.34M | 21.88M | 19.20M | 19.20M |
|
Free Cash Flow
|
| 0.49M | | -0.69M | | | -2.13M | -2.90M | -2.41M | -2.12M | -2.47M | -2.89M | -2.47M | -3.79M | -1.17M | -2.86M | -4.32M | -3.14M | -1.49M | -1.74M | -2.14M | -2.86M | | -5.51M | | | -10.47M | -3.88M | -3.92M | -3.17M | -2.60M | -3.80M | -3.77M | -1.37M | -4.05M | -3.03M | -3.47M | -2.86M | -2.82M | -2.43M | -1.55M | -1.78M | -1.79M | -1.15M | -1.94M | -0.37M | | -0.84M | | | -1.27M | -0.54M | -1.38M | -0.57M | 1.87M | -3.40M | -0.73M | -0.08M | -1.17M | -3.48M | | -1.25M |
|
Net Cash Flow
|
| 1.32M | | 0.54M | | | -2.71M | -2.98M | 9.64M | -1.92M | -2.37M | -2.92M | -1.90M | -2.89M | 22.54M | -0.29M | -2.78M | -3.17M | -1.11M | -1.83M | -1.80M | -2.97M | | 4.17M | | | 2.34M | 11.80M | -4.44M | -3.21M | -2.50M | -3.97M | 10.25M | 1.40M | 2.24M | -3.24M | 4.93M | -3.33M | -3.27M | -2.55M | 7.40M | -1.71M | -1.94M | -1.81M | -1.94M | 0.58M | | 0.54M | | | 2.76M | 1.70M | -0.34M | -1.94M | 5.98M | 2.79M | -4.13M | -0.90M | -0.48M | -4.33M | | -1.85M |