|
Net Income (Quarter)
|
-0.41M | -1.30M | -1.52M | -2.18M | -1.59M | -1.78M | -2.13M | -0.93M | -0.05M | 0.19M | -0.47M | 0.61M | -0.05M | 0.02M | -0.22M | -0.54M | 1.15M | | | 0.16M | | | | | | | 0.14M | 0.24M | 0.06M | 0.08M | 0.07M | 0.05M | 0.04M | 0.06M | 0.03M | 0.08M | 0.03M | 0.09M | | | | | | | -0.37M | -0.48M | -0.34M | -0.43M | 0.21M | -0.26M | 0.24M | 0.38M | -0.99M | -0.05M | 0.08M | -2.97M | 0.67M | -1.98M | 0.22M | 1.06M | 0.75M | 0.55M |
|
Share-based Compensation (Quarter)
|
0.02M | | 0.07M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | | 0.11M | -0.11M | 0.32M | 0.07M | -0.02M | 0.03M | 0.17M | 0.05M | 0.05M | 0.07M | 0.24M | 0.06M | 0.12M | 0.10M | 0.51M | 0.09M | 0.09M | 0.09M | 1.21M | 0.10M | 0.10M | 0.06M | 0.06M | 0.08M | 0.08M | 0.08M | 0.07M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | | 0.34M | 0.10M | -0.45M | 0.13M | 0.35M | -0.41M | 1.35M | 0.57M | 0.53M | 0.50M | -1.46M | 0.03M | 0.84M | 0.54M | -1.19M | 0.15M | 0.12M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | 0.03M | 0.23M | 0.20M | -0.09M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | -0.62M | 1.14M | | 0.26M | | | 0.01M | | 0.01M | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | -55.00 | 3.51M | | 2.41M | 0.41M | -1.06M | 0.32M | 0.28M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-1.09M | -1.08M | -2.69M | -0.24M | 0.82M | 0.98M | -0.45M | 0.62M | 0.04M | 1.06M | -1.25M | 0.05M | 0.14M | -0.74M | -0.03M | 1.10M | -0.12M | 0.33M | -0.37M | -0.18M | 0.11M | 0.37M | 0.30M | -0.60M | 0.53M | 0.24M | -1.45M | 0.24M | -1.15M | 0.46M | -0.04M | 0.13M | -0.30M | 0.28M | 0.60M | 0.00M | 0.31M | 1.31M | -0.31M | 1.11M | 0.92M | -0.04M | 1.34M | -0.35M | -0.07M | -0.24M | -0.09M | -0.01M | 0.11M | 0.91M | 0.85M | 1.51M | -0.76M | 0.33M | 2.02M | 1.96M | 0.84M | 1.03M | 2.89M | 2.26M | 1.11M | 1.38M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.08M | 0.09M | 0.08M | 0.51M | 0.51M | 0.50M | 0.37M | 0.15M | 0.20M | 0.14M | 0.15M | 0.13M | 0.05M | 0.05M | 0.06M | 0.07M | 0.07M | 0.06M | 0.03M | 0.02M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.06M | 0.16M | 0.31M | 0.31M | 0.31M | 0.31M | 0.31M | 0.32M | 0.32M | 0.32M |
|
Change in Receivables (Quarter)
|
0.38M | 0.68M | 0.81M | -1.71M | -0.22M | -0.57M | 0.68M | -0.49M | -0.14M | 0.21M | -0.89M | -0.30M | -0.06M | 0.55M | 0.08M | -0.39M | 0.18M | 0.17M | 1.26M | -0.71M | 0.07M | 0.45M | 0.09M | -0.01M | -1.18M | 0.49M | 0.12M | 0.28M | -1.16M | -0.57M | 0.60M | -0.08M | -0.20M | -0.08M | 0.40M | 0.13M | -0.12M | -0.23M | 0.96M | -0.66M | 0.01M | -0.23M | 0.79M | -0.30M | -0.01M | -0.08M | 1.00M | -0.37M | -0.08M | 0.07M | 1.55M | -0.64M | 0.11M | 0.57M | 0.06M | -0.40M | -0.57M | 0.83M | 0.49M | -0.41M | -0.29M | -1.24M |
|
Change in Inventory (Quarter)
|
0.00M | -0.00M | 0.01M | -0.14M | -0.20M | 0.37M | -0.29M | -0.27M | -0.07M | 0.06M | -0.08M | -0.10M | -0.05M | 0.04M | -0.06M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
-0.06M | 0.04M | -0.95M | 0.66M | -0.14M | 3.63M | -3.43M | 2.45M | -0.01M | 0.27M | -0.23M | -2.28M | 0.01M | 0.76M | 0.13M | 0.11M | -0.24M | 0.62M | 1.07M | -1.59M | 0.24M | 0.59M | -0.27M | -0.56M | | 1.45M | -1.47M | -0.01M | -1.77M | 1.71M | -1.70M | 1.64M | -0.32M | 0.26M | -0.03M | 0.26M | 0.02M | 0.97M | -1.09M | -0.03M | 1.03M | -1.58M | 1.76M | -0.87M | -0.23M | 0.05M | 0.57M | -0.48M | -1.04M | 0.06M | 1.92M | 0.39M | 0.20M | 0.15M | 0.15M | 0.06M | -0.62M | -0.12M | 0.40M | -1.09M | 0.16M | -1.19M |
|
Other Working Capital Changes (Quarter)
|
-0.02M | 0.01M | 0.38M | -0.37M | -0.06M | 0.12M | -0.08M | -0.05M | 0.00M | 975.00 | 0.14M | 0.01M | -0.01M | 0.07M | 0.10M | -0.16M | -0.02M | 0.02M | 0.00M | -0.00M | 0.09M | -0.09M | 0.06M | 0.23M | 0.23M | -0.18M | -0.04M | 0.02M | -0.04M | 0.02M | 0.33M | 0.01M | -0.03M | 0.39M | -0.54M | 0.18M | 0.11M | 0.45M | 0.43M | 0.22M | 0.03M | -0.10M | 1.14M | -1.08M | -0.37M | 0.30M | 0.60M | 0.20M | -0.18M | 0.61M | 0.56M | -0.10M | -0.65M | 0.41M | 1.01M | 0.15M | -0.99M | 0.82M | 1.50M | 0.35M | -0.72M | -0.07M |
|
Capital Expenditures (Quarter)
|
0.02M | 0.01M | 0.06M | 0.04M | 0.03M | 0.01M | 0.02M | 0.12M | 0.04M | 0.03M | 0.04M | 0.00M | 559.00 | 0.00M | | 0.01M | 0.01M | 0.02M | 0.04M | | | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | | | | 0.00M | 0.00M | 0.01M | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.30M | | | -0.25M | 0.03M | 0.02M | 0.00M | 0.01M | | | 0.01M | 0.01M | 0.02M | 0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | 750.00 | 0.02M | | 0.06M | 0.50M | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | 0.15M | 0.03M | 0.13M | 0.03M | 0.04M | | | | 0.02M | 0.00M | 0.01M | 0.03M | 0.01M | 0.01M | 0.02M | | | | | 0.13M | 0.01M | 0.01M | 0.00M | | 0.00M | 0.01M | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | -0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | | | 4.59M | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.14M | -0.11M | 0.58M | -0.50M | -0.06M | -0.15M | -0.04M | -0.16M | -0.02M | -0.03M | 0.02M | 0.47M | -0.00M | -0.03M | -0.04M | -0.03M | -0.02M | -0.03M | -0.04M | | | -0.04M | -0.14M | -0.02M | -0.02M | -0.01M | -0.03M | 0.41M | -0.04M | -0.01M | -0.04M | | | -0.00M | -0.00M | -0.01M | | | | | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.02M | -0.01M | -0.01M | -0.30M | -0.02M | -0.01M | -0.02M | -2.75M | -7.33M | -0.00M | -0.01M | | | -0.01M | -0.01M | -0.02M | -0.01M |
|
Other financing activities (Quarter)
|
| | | | 0.01M | | | | | | | | -0.01M | -0.20M | -0.20M | -0.17M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
1.37M | 2.39M | 2.66M | -0.13M | -0.67M | -0.59M | 0.46M | -0.69M | -0.95M | -0.25M | -0.24M | -0.35M | -0.01M | 0.85M | | -0.58M | -0.07M | 0.07M | -0.12M | -0.00M | -0.00M | -0.02M | 1.00 | 4.77M | -0.03M | -0.06M | -0.01M | -0.11M | -0.04M | -0.06M | -0.03M | -0.02M | -0.08M | -0.04M | -0.05M | 0.06M | -0.07M | -0.13M | 1.81M | -0.05M | -0.04M | 0.01M | -0.26M | 0.13M | -0.05M | 0.08M | 0.05M | -0.01M | -0.02M | -0.03M | 0.03M | -0.08M | -0.16M | -0.19M | -0.49M | -0.07M | -0.02M | -0.25M | -0.73M | 0.12M | -1.36M | -1.08M |
|
Exchange Rate Effect (Quarter)
|
| | | | 0.08M | 0.05M | -0.06M | 0.14M | -0.05M | -0.06M | 0.07M | 0.02M | -0.03M | -0.01M | 0.01M | -0.02M | -0.14M | -0.00M | -771.00 | 0.16M | 0.00M | -0.01M | -0.01M | -700.00 | -0.00M | 0.01M | -0.02M | -0.01M | -0.01M | -0.00M | -0.01M | 0.00M | -0.01M | -671.00 | -0.01M | -0.00M | -0.00M | 875.00 | -0.01M | 0.00M | 903.00 | 0.00M | -0.00M | 0.00M | -0.00M | -462.00 | 0.00M | -955.00 | -0.01M | 0.01M | 991.00 | -0.00M | 705.00 | 0.00M | -875.00 | 60.00 | -0.00M | 0.01M | -0.00M | 0.00M | 115.00 | 0.01M |
|
Change in Cash (Quarter)
|
0.14M | 1.20M | 0.56M | -0.89M | 0.18M | 0.30M | -0.10M | -0.09M | -0.98M | 0.72M | -1.39M | 0.20M | 0.10M | 0.11M | -0.06M | 0.43M | -0.35M | 0.26M | -0.43M | -0.02M | 0.11M | 0.30M | 0.16M | 4.15M | 0.49M | 0.18M | -1.51M | 0.53M | -1.23M | 0.38M | -0.12M | 0.11M | -0.38M | 0.23M | 0.54M | 0.05M | 0.23M | 1.18M | 1.48M | 1.06M | 0.88M | -0.02M | 1.07M | -0.23M | -0.13M | -0.19M | -0.04M | -0.04M | -0.22M | 0.87M | 0.87M | 1.41M | -3.66M | -7.18M | 1.52M | 1.88M | 0.82M | 0.78M | 2.15M | 2.38M | -0.27M | 0.31M |
|
Beginning Cash Balance (Quarter)
|
| | | | 0.05M | 0.02M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-1.10M | -1.09M | -2.75M | -0.28M | 0.79M | 0.96M | -0.47M | 0.50M | 0.01M | 1.03M | -1.29M | 0.05M | 0.14M | -0.74M | -0.03M | 1.09M | -0.13M | 0.32M | -0.41M | -0.18M | 0.11M | 0.32M | 0.30M | -0.61M | 0.52M | 0.24M | -1.48M | 0.22M | -1.17M | 0.45M | -0.04M | 0.13M | -0.30M | 0.27M | 0.59M | -0.01M | 0.31M | 1.31M | -0.31M | 1.11M | 0.92M | -0.04M | 1.33M | -0.36M | -0.08M | -0.27M | -0.09M | -0.02M | -0.19M | 0.91M | 0.85M | 1.76M | -0.79M | 0.31M | 2.01M | 1.95M | 0.84M | 1.03M | 2.89M | 2.25M | 1.09M | 1.38M |
|
Net Cash Flow (Quarter)
|
0.14M | 1.20M | 0.56M | -0.87M | 0.09M | 0.24M | -0.03M | -0.23M | -0.93M | 0.78M | -1.46M | 0.17M | 0.12M | 0.07M | -0.06M | 0.50M | -0.21M | 0.37M | -0.53M | -0.18M | 0.11M | 0.31M | 0.17M | 4.15M | 0.49M | 0.18M | -1.49M | 0.54M | -1.22M | 0.39M | -0.11M | 0.11M | -0.38M | 0.24M | 0.55M | 0.05M | 0.24M | 1.18M | 1.49M | 1.06M | 0.87M | -0.03M | 1.07M | -0.23M | -0.13M | -0.19M | -0.04M | -0.04M | -0.21M | 0.87M | 0.87M | 1.41M | -3.66M | -7.19M | 1.52M | 1.88M | 0.83M | 0.78M | 2.15M | 2.37M | -0.27M | 0.30M |