|
Net Income
|
-1.18M | -1.12M | -0.56M | -1.39M | -0.95M | -0.49M | -0.30M | -0.67M | -0.79M | -0.57M | -0.40M | -0.64M | -0.56M | -0.95M | -0.40M | -1.26M | -0.62M | -0.59M | -0.44M | -0.88M | -0.56M | -0.53M | 0.02M | -0.77M | -0.58M | -0.74M | -0.49M | -0.82M | -0.49M | -0.53M | -0.51M | -0.51M | -0.47M | -0.12M | -0.23M | -0.62M | -0.24M | -0.82M | -0.30M |
|
Share-based Compensation
|
| | | | | | | 0.08M | | | | | | | | 0.49M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.01M | -0.01M | | | | 0.16M | | 0.15M | 0.29M | 0.01M | 0.25M | 0.40M | | | | 0.88M | 0.88M | 0.20M | | | | 1.20M | -0.06M | | | | | | | 0.03M | | | | | | 1.28M | 1.28M |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.06M | | | | | | | | 0.13M | -0.01M | 0.06M | | 0.03M | | | | | | | -0.01M | -0.01M | -0.01M | | 0.10M | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 0.16M | | | | 0.60M | | | | 0.14M | | | | 0.02M | | | | 0.07M | | | | | | | | 0.17M | | | |
|
Cash from Operations
|
-1.04M | -0.88M | -0.80M | -1.29M | -0.65M | -0.16M | -0.22M | -0.45M | -0.69M | -0.43M | -0.52M | -0.43M | -0.73M | -0.58M | -0.34M | -0.42M | -0.76M | -0.48M | -0.40M | -0.61M | -0.64M | -0.74M | -0.48M | 0.06M | -0.50M | -0.58M | -0.54M | -0.57M | -0.60M | -0.63M | -0.52M | -0.55M | -0.39M | -0.19M | -0.26M | 0.05M | -0.64M | -0.08M | -0.14M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.13M | 0.04M | 0.04M | 0.04M |
|
Depreciation & Amortization (CF)
|
0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | -0.02M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables
|
0.06M | -0.04M | 0.20M | 0.06M | -0.03M | -0.29M | -0.01M | -0.13M | 0.08M | -0.10M | 0.08M | 0.02M | 0.07M | 0.03M | | | | | | | | | | | | | 0.09M | 0.05M | 0.09M | -0.02M | 0.16M | 0.28M | -0.05M | 0.12M | -0.01M | -0.39M | 0.31M | -0.31M | -0.16M |
|
Change in Accured Expenses
|
0.07M | 0.16M | -0.09M | -0.24M | 0.02M | -0.02M | 0.05M | -0.10M | 0.05M | -0.01M | -0.04M | 0.09M | -0.05M | -0.06M | -0.03M | 0.14M | -0.04M | -0.04M | -0.04M | -0.05M | 0.05M | -0.01M | -0.02M | 0.03M | -0.03M | 0.00M | -0.02M | 0.03M | -0.03M | -0.00M | -0.02M | 0.01M | 0.16M | -0.12M | -0.04M | 0.07M | -0.06M | -0.01M | -0.01M |
|
Other Working Capital Changes
|
-0.05M | -0.00M | -0.01M | 0.19M | -0.18M | -0.01M | -0.01M | -0.02M | 0.15M | -0.05M | -0.03M | -0.02M | 0.10M | -0.05M | 0.00M | -0.10M | 0.12M | -0.04M | -0.03M | -0.06M | 0.03M | 0.11M | -0.27M | -0.04M | -0.04M | 0.19M | -0.28M | -0.05M | -0.05M | 0.18M | -0.28M | -0.05M | 0.14M | -0.02M | -0.28M | -0.10M | 0.11M | -0.03M | -0.17M |
|
Capital Expenditures
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 540.00 | 187.00 | 0.01M | 0.01M | 208.00 | 368.00 | 134.00 | 0.06M | 0.00M | 201.00 | 55.00 | 884.00 | 0.00M | 0.05M | 346.00 | 589.00 | 31.00 | 111.00 | 605.00 | 462.00 | 149.00 | 55.00 | 702.00 | 602.00 | -39.00 | 293.00 | 50.00 | 104.00 | 588.00 | 881.00 | 110.00 | 99.00 | 373.00 |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-0.00M | -0.00M | | | 1.52M | | | -3.05M | | | | | | | | | | | | | | | 0.35M | | 2.69M | | | | | | | 2.50M | | | | | | | |
|
Cash from Investing Activities
|
-0.00M | -0.01M | 0.00M | -0.01M | 1.52M | -0.00M | -540.00 | -187.00 | -0.01M | -0.01M | -208.00 | -368.00 | -134.00 | -0.06M | -0.00M | -201.00 | 0.00M | -884.00 | -0.00M | -0.05M | -346.00 | -3.13M | 0.35M | -111.00 | 2.69M | -462.00 | -149.00 | -55.00 | -2.97M | 2.99M | -2.47M | 2.50M | -50.00 | -104.00 | -588.00 | -881.00 | -110.00 | -99.00 | -373.00 |
|
Cash from Financing Activities
|
| | | | | | | | 1.25M | | 2.06M | 0.00M | 1.10M | 4.60M | 0.06M | | | | | | 0.09M | | | | | | | | 0.48M | | | | 0.01M | | | 0.30M | | | |
|
Change in Cash
|
-1.04M | -0.88M | -0.80M | -1.30M | 0.87M | -0.16M | -0.22M | -0.45M | 0.56M | -0.43M | 1.54M | -0.43M | 0.37M | 3.96M | -0.28M | -0.42M | -0.75M | 0.00M | -0.40M | -0.67M | -0.56M | -3.88M | -0.13M | 0.06M | 2.20M | -0.58M | 2.91M | -0.57M | -3.08M | 2.37M | -2.99M | 1.95M | -0.38M | -0.19M | -0.26M | 0.35M | -0.64M | -0.08M | -0.14M |
|
Free Cash Flow
|
-1.04M | -0.88M | -0.81M | -1.29M | -0.65M | -0.16M | -0.22M | -0.45M | -0.69M | -0.43M | -0.52M | -0.43M | -0.73M | -0.64M | -0.35M | -0.42M | -0.76M | -0.48M | -0.40M | -0.67M | -0.64M | -0.74M | -0.48M | 0.06M | -0.50M | -0.58M | -0.54M | -0.57M | -0.60M | -0.63M | -0.52M | -0.55M | -0.39M | -0.19M | -0.26M | 0.05M | -0.64M | -0.08M | -0.14M |
|
Net Cash Flow
|
-1.04M | -0.88M | -0.80M | -1.30M | 0.87M | -0.16M | -0.22M | -0.45M | 0.56M | -0.43M | 1.54M | -0.43M | 0.37M | 3.96M | -0.28M | -0.42M | -0.75M | -0.48M | -0.40M | -0.67M | -0.56M | -3.88M | -0.13M | 0.06M | 2.20M | -0.58M | -0.54M | -0.57M | -3.08M | 2.37M | -2.99M | 1.95M | -0.38M | -0.19M | -0.26M | 0.35M | -0.64M | -0.08M | -0.14M |