|
Net Income
|
-2.89M | -12.13M | -3.33M | -3.14M | -2.08M | -1.49M | -1.25M | -2.04M | -1.38M | -3.85M | -0.99M | -4.86M | -1.48M | -2.53M | -0.93M | -1.88M | -0.58M | 1.76M | 1.26M | -1.78M | 0.11M | -0.20M | 2.26M | -1.54M | 0.72M | 1.39M | 12.49M | -1.07M | 1.78M | 2.64M | 1.72M | 0.86M | 3.44M | 2.69M | 4.21M |
|
Share-based Compensation
|
0.46M | 1.23M | 0.56M | 0.62M | 0.17M | 0.05M | 0.22M | 0.28M | 0.27M | 3.61M | 1.41M | 4.62M | 2.22M | 2.34M | 1.85M | 1.65M | 2.05M | 2.17M | 0.99M | 1.42M | 1.39M | 1.41M | 1.27M | 1.44M | 1.38M | 1.30M | 1.37M | 1.33M | 1.40M | 1.39M | 1.66M | 1.50M | 1.60M | 1.83M | 1.71M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | 0.20M | 0.17M | 0.02M | 0.01M | -0.12M | -0.03M | 0.15M | -10.43M | 0.51M | 0.47M | 0.61M | 0.97M | -0.03M | 0.90M | 0.29M | 0.83M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | 2.15M | 3.04M | | | | | 0.01M | 0.12M | | 0.17M | | | | | | | 0.00M | 0.00M | 0.41M | 1.92M | | | | | 0.08M | | 1.15M | |
|
Asset Writedowns and Impairment
|
0.01M | 0.09M | 0.08M | 0.11M | -0.06M | 0.21M | 0.09M | 0.05M | 0.15M | 0.17M | 0.07M | 0.18M | 0.19M | 0.07M | 0.10M | 0.05M | 0.06M | 0.00M | 0.01M | 0.03M | 0.04M | 0.02M | 0.04M | 0.08M | 0.67M | 0.12M | 0.12M | 0.17M | 0.07M | 0.15M | 0.10M | 0.02M | 0.06M | 0.21M | 0.13M |
|
Cash from Operations
|
-1.56M | -2.27M | -4.07M | -2.51M | -2.83M | -2.42M | -1.57M | -1.24M | -1.19M | 0.10M | 1.52M | 1.21M | 1.25M | 1.75M | 1.75M | 1.77M | 1.23M | 2.30M | 3.46M | 1.95M | 2.43M | 2.52M | 3.15M | 4.36M | 1.53M | 3.55M | 5.79M | 4.20M | 4.30M | 5.72M | 7.25M | 6.69M | 5.00M | 7.49M | 10.17M |
|
Depreciation & Amortization (CF)
|
0.22M | 0.22M | 0.29M | 0.41M | 0.45M | 0.48M | 0.51M | 0.56M | 0.62M | 0.68M | 0.75M | 0.84M | 0.91M | 0.99M | 1.12M | 1.20M | 1.26M | 1.33M | 1.34M | 1.47M | 1.53M | 1.61M | 1.71M | 1.81M | 1.92M | 2.05M | 2.17M | 2.21M | 2.27M | 2.38M | 2.43M | 2.48M | 2.55M | 2.65M | 2.71M |
|
Change in Receivables
|
0.20M | 0.11M | 0.52M | 0.41M | 0.33M | 0.21M | 0.24M | 0.13M | 0.68M | 1.01M | -0.23M | 0.40M | -0.31M | -0.27M | 0.32M | 0.20M | 0.44M | -0.19M | 0.66M | -0.28M | 0.86M | -0.38M | 2.35M | -0.86M | 1.02M | 0.79M | 0.37M | 0.51M | 0.81M | 0.25M | 0.59M | -0.38M | 1.65M | 0.38M | 0.74M |
|
Change in Account Payables
|
-0.03M | 0.08M | 0.05M | 0.01M | -0.12M | 0.24M | -0.18M | -0.28M | -0.10M | 0.14M | 0.19M | -0.34M | 0.09M | 0.49M | -0.52M | -0.12M | -0.10M | -0.56M | -0.05M | 0.24M | 0.63M | -0.79M | 0.15M | 0.63M | 0.12M | -0.65M | 0.29M | -0.36M | 0.72M | -0.38M | 0.82M | -0.66M | -0.11M | -0.18M | 0.93M |
|
Change in Accured Expenses
|
-0.01M | 6.85M | -2.05M | -0.94M | -0.98M | -1.96M | -0.68M | 0.12M | 0.14M | | | 0.82M | -0.76M | -0.17M | 0.12M | 0.68M | -0.58M | -0.10M | -0.01M | -0.35M | 0.05M | 0.05M | 0.05M | 1.30M | -1.46M | 0.01M | -0.02M | 1.57M | -1.35M | -0.00M | 0.20M | 2.09M | -1.39M | 0.53M | 0.16M |
|
Other Working Capital Changes
|
-0.09M | 0.58M | -0.77M | -0.00M | 0.24M | 0.05M | -0.11M | -0.73M | 0.36M | -0.57M | -0.11M | -0.12M | 0.39M | -0.63M | -0.12M | -0.13M | 0.39M | 0.29M | -1.09M | -0.14M | 0.48M | -0.13M | -0.81M | -0.16M | 0.54M | 0.01M | -1.07M | -0.13M | 0.38M | 0.24M | 0.00M | 0.04M | 0.41M | 0.10M | 0.10M |
|
Capital Expenditures
|
1.70M | 1.58M | 1.54M | 1.14M | 1.37M | 1.52M | 1.61M | 1.41M | 1.43M | 1.48M | 1.50M | 1.50M | 1.54M | 1.55M | 1.22M | 1.20M | 1.25M | 1.17M | 1.13M | 1.42M | 1.79M | 2.10M | 2.25M | 2.32M | 2.27M | 2.24M | 2.41M | 2.10M | 2.33M | 2.41M | 2.38M | 2.28M | 2.47M | 2.52M | 2.69M |
|
Cash from Investing Activities
|
-1.93M | -1.64M | -1.72M | -1.17M | -1.39M | -1.54M | -1.62M | -1.45M | -1.45M | -1.50M | -1.54M | -1.52M | -1.57M | -1.58M | -1.26M | -1.25M | -1.29M | -1.28M | -1.20M | -1.47M | -1.91M | -2.21M | -2.30M | -2.42M | -2.32M | -2.24M | -2.46M | -2.13M | -2.39M | -2.46M | -2.42M | -2.30M | -2.52M | -2.72M | -2.88M |
|
Other financing activities
|
| | | | | | | | | | 1.25M | | | | 1.83M | | | | 2.79M | 0.54M | 0.01M | 2.77M | 1.54M | 0.89M | 0.03M | 0.02M | 0.15M | 1.79M | 0.38M | 0.02M | 0.03M | 3.64M | 0.20M | 0.53M | 0.13M |
|
Cash from Financing Activities
|
3.26M | 4.09M | 5.87M | 3.50M | 23.94M | | | | | | | -1.25M | | | -1.83M | | | | -2.79M | 20.38M | -0.01M | -2.77M | -1.90M | -1.40M | -0.21M | -0.75M | -0.49M | -4.25M | -1.80M | -4.46M | -0.03M | -3.64M | -4.38M | -0.53M | -0.79M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | | |
|
Change in Cash
|
-0.23M | 0.17M | 0.08M | -0.19M | 19.73M | -3.96M | -3.19M | -2.70M | -2.63M | -1.40M | 7.42M | -1.56M | -0.32M | 2.33M | -1.34M | 0.52M | -0.06M | 1.02M | -0.52M | 20.86M | 0.52M | -2.45M | -1.05M | 0.54M | -0.99M | 0.55M | 2.84M | -2.18M | 0.12M | -1.20M | 4.80M | 0.76M | -1.90M | 4.25M | 6.50M |
|
Beginning Cash Balance
|
0.23M | | 0.17M | 0.25M | 0.07M | 19.79M | 15.84M | 12.65M | 9.95M | 7.32M | 5.92M | 13.34M | 11.78M | 11.45M | 13.78M | 12.44M | 12.96M | 12.90M | 13.91M | 13.40M | 34.26M | 34.77M | 32.33M | 31.27M | 31.81M | 30.82M | 31.37M | 34.21M | 32.03M | 32.15M | 30.94M | 35.75M | 36.50M | 34.60M | 38.85M |
|
Free Cash Flow
|
-3.26M | -3.85M | -5.60M | -3.64M | -4.20M | -3.94M | -3.18M | -2.66M | -2.62M | -1.39M | 0.03M | -0.29M | -0.29M | 0.20M | 0.52M | 0.57M | -0.01M | 1.13M | 2.33M | 0.54M | 0.64M | 0.43M | 0.90M | 2.04M | -0.74M | 1.31M | 3.38M | 2.10M | 1.98M | 3.31M | 4.87M | 4.41M | 2.53M | 4.97M | 7.48M |
|
Net Cash Flow
|
-0.23M | 0.17M | 0.08M | -0.19M | 19.73M | -3.96M | -3.19M | -2.70M | -2.63M | -1.40M | -0.01M | -1.56M | -0.32M | 0.18M | -1.34M | 0.52M | -0.06M | 1.02M | -0.52M | 20.86M | 0.52M | -2.45M | -1.05M | 0.54M | -0.99M | 0.55M | 2.84M | -2.18M | 0.12M | -1.20M | 4.80M | 0.76M | -1.90M | 4.25M | 6.50M |