|
Net Income
|
0.20M | -0.81M | -0.31M | -0.32M | 0.10M | -0.32M | -0.41M | -0.41M | -1.52M | -2.18M | -1.59M | -1.71M | -2.13M | -0.93M | -0.05M | 0.19M | -0.47M | 0.61M | -0.05M | 0.02M | -0.22M | -0.54M | 1.15M | -0.09M | -0.00M | 0.16M | -0.18M | -0.30M | 0.03M | 0.87M | 0.10M | 0.22M | 0.14M | 0.35M | 0.06M | 0.08M | 0.07M | 0.05M | 0.04M | 0.06M | 0.03M | 0.08M | 0.03M | 0.09M | 0.01M | -559.00 | 0.01M | -0.26M | 0.05M | -0.09M | -0.37M | -0.48M | -0.34M | -0.44M | 0.21M | -0.26M | 0.24M | 0.38M | -0.99M | -0.05M | 0.08M | -2.97M | 0.67M | -1.98M | 0.22M | 2.36M | 0.75M |
|
Share-based Compensation
|
| | | | | | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.05M | 0.04M | 0.07M | 0.16M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.07M | 0.08M | 0.09M | 0.09M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.10M | 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 | 0.10M | 0.24M | 0.10M | 0.11M | 0.13M | 0.35M | 0.44M | 0.49M | 0.57M | 0.53M | 0.50M | 0.39M | 0.39M | 0.48M | 0.54M | 0.12M | 0.15M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | 0.03M | 0.23M | 0.20M | -0.09M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | 0.01M | | | -0.62M | -0.23M | 0.40M | -0.13M | | 0.11M | 0.01M | | 0.01M | 0.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -55.00 | 3.51M | | 2.41M | 0.41M | -1.06M | 0.32M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.49M | -0.45M | -0.25M | 1.25M | -0.31M | -0.34M | -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 |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | 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 |
|
Change in Receivables
|
| | | | | | 0.38M | 0.68M | 0.81M | -1.71M | -0.22M | -0.57M | 1.08M | -0.88M | -0.29M | 3.06M | -3.60M | -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 |
|
Change in Inventory
|
| | | | | | 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
|
0.12M | 1.13M | 0.41M | 3.25M | -2.65M | 0.84M | -0.39M | 0.41M | -0.97M | 7.05M | 1.39M | 2.11M | -1.10M | 9.55M | -0.80M | 4.47M | -5.23M | -0.71M | 0.01M | 0.76M | 0.13M | 0.11M | -0.24M | 0.62M | 1.07M | -1.59M | 0.24M | 0.59M | -0.27M | -0.48M | -0.37M | 1.82M | -0.80M | 0.10M | -1.77M | 0.38M | -0.37M | -0.00M | -0.32M | 0.26M | 1.11M | -0.87M | -0.03M | 1.03M | 0.32M | 0.18M | 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 |
|
Change in Taxes
|
| | -0.00M | | | 600.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | -0.02M | 0.10M | 0.29M | -0.30M | -0.06M | 0.12M | -0.11M | -0.09M | 0.18M | 0.41M | -0.45M | 0.01M | -0.01M | 0.07M | 0.10M | -0.14M | -0.02M | 0.01M | 0.01M | 0.07M | 0.09M | 0.34M | 0.12M | -0.25M | 0.23M | 0.30M | -0.00M | 0.17M | -0.04M | 0.01M | 0.35M | 0.01M | -0.11M | 0.46M | 0.05M | 0.24M | 0.11M | 0.45M | 0.43M | 0.22M | -0.03M | 0.89M | 0.22M | 0.20M | -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 |
|
Capital Expenditures
|
| | | | | | 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 | | | | 0.03M | 0.02M | 0.00M | 0.01M | | | 0.01M | 0.01M | 0.02M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | 750.00 | 0.02M | | 0.06M | 0.50M | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | 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
|
| | | | | | | | | -0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.72M | 4.59M | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
1.59M | 0.07M | -0.03M | -0.13M | -0.12M | -0.05M | -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 |
|
Other financing activities
|
| | | | | | | | | | 0.01M | | | | | | | | -0.01M | -0.20M | -0.20M | -0.17M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-1.32M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | 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 | | | -0.07M | | -0.05M | -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 |
|
Current Debt
|
| | | | | | | | | 0.07M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | 0.07M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | 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 |
|
Change in Cash
|
| | | | | | 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 |
|
Beginning Cash Balance
|
2.34M | 1.85M | 1.58M | 2.69M | 2.25M | 1.85M | 1.85M | 2.00M | 3.19M | 3.75M | 2.87M | 3.05M | 3.34M | 3.25M | 3.15M | 2.18M | 2.90M | 1.11M | 1.31M | 1.40M | 1.52M | 1.46M | 1.88M | 1.54M | 1.80M | 1.37M | 1.35M | 1.47M | 1.76M | 1.92M | 6.08M | 6.57M | 6.75M | 5.24M | 5.77M | 4.54M | 4.92M | 4.80M | 4.91M | 4.53M | 4.76M | 5.30M | 5.35M | 5.59M | 6.77M | 8.25M | 9.31M | 10.19M | 10.16M | 11.23M | 11.00M | 10.87M | 10.68M | 10.64M | 10.60M | 10.39M | 11.26M | 12.13M | 13.55M | 9.88M | 2.70M | 4.22M | 6.10M | 6.92M | 7.70M | 9.85M | 12.23M |
|
Free Cash Flow
|
0.49M | -0.45M | -0.25M | 1.25M | -0.31M | -0.34M | -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 | 1.51M | -0.79M | 0.31M | 2.01M | 1.95M | 0.84M | 1.03M | 2.89M | 2.25M | 1.09M |
|
Net Cash Flow
|
0.76M | -0.38M | -0.28M | 1.11M | -0.44M | -0.40M | 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 | 1.08M | -0.21M | 0.30M | -0.46M | -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 |