|
Net Income
|
-3.84M | -8.16M | -16.03M | -11.35M | -19.06M | -18.83M | -25.92M | -27.99M | -15.08M | 4.34M | 0.63M | 1.72M | 1.14M | 1.29M | 2.94M | 8.01M | 29.70M | 15.45M | 25.37M | 36.16M | 27.60M | 26.67M |
|
Share-based Compensation
|
| 2.25M | 3.22M | 2.66M | 3.31M | 4.76M | 3.43M | 2.72M | 2.87M | 2.61M | 2.10M | 2.39M | 2.44M | 1.09M | 1.02M | 0.91M | 1.46M | 1.46M | 1.37M | 1.27M | 1.50M | 2.41M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | -16.84M | 1.90M | -1.96M | 5.29M | -2.80M | 0.98M |
|
Gains from Investment Securities
|
| | | | | | 0.19M | | | | -0.05M | 0.42M | -0.25M | -0.09M | | 1.26M | | | 556.00 | | | |
|
Asset Writedowns and Impairment
|
| 0.00M | | | | 0.01M | 1.00 | | | 0.02M | 0.01M | | | 0.01M | -1.00 | | 0.05M | | -38.00 | 0.07M | | 0.00M |
|
Cash from Operations
|
| -4.72M | -22.62M | -5.41M | -0.18M | -25.65M | -40.89M | 7.81M | -1.69M | 0.95M | 1.44M | -4.07M | 6.55M | -13.15M | -15.02M | 38.61M | -4.39M | 5.71M | 0.97M | 58.84M | -36.31M | 33.10M |
|
Amortization of Deferred Charges
|
| 0.10M | 0.10M | 0.13M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.45M | 0.16M | 0.17M | 0.18M | 0.18M | 0.20M | 0.20M | 0.12M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M |
|
Depreciation & Amortization (CF)
|
| 0.11M | 0.13M | 0.16M | 0.18M | 0.20M | 0.21M | 0.22M | 0.22M | 0.21M | 0.20M | 0.20M | 0.21M | 0.22M | 0.23M | 0.23M | 0.25M | 0.23M | 0.26M | 0.27M | 0.32M | 0.37M |
|
Change in Receivables
|
| 0.85M | 2.02M | 1.39M | 1.65M | 1.44M | 6.55M | -0.44M | 3.28M | 1.26M | 2.61M | -0.13M | 0.70M | 1.02M | 0.80M | 0.82M | 1.23M | 5.14M | 5.48M | 3.59M | 5.33M | 15.69M |
|
Change in Account Payables
|
| 11.13M | 10.43M | 15.59M | 12.25M | 2.01M | 5.85M | -1.47M | -9.67M | -1.03M | -0.76M | -17.75M | 1.97M | 0.91M | 5.75M | -0.17M | -2.38M | -0.92M | -0.87M | -3.63M | -5.30M | -2.51M |
|
Change in Accured Expenses
|
| 4.17M | 3.19M | 3.02M | 4.79M | 1.65M | -2.04M | 5.89M | -1.38M | -2.15M | 0.12M | -0.95M | -2.46M | 4.58M | 0.25M | -0.80M | -2.55M | 8.33M | 8.16M | 2.78M | -7.42M | 6.38M |
|
Other Working Capital Changes
|
| 0.86M | -450.00 | 0.29M | 1.10M | 1.90M | -1.44M | 0.18M | -1.02M | 1.37M | 0.99M | -1.01M | -0.19M | 1.75M | 0.67M | -0.87M | 2.17M | 1.82M | 1.88M | 0.80M | 10.81M | -0.25M |
|
Capital Expenditures
|
| 0.06M | 0.18M | 0.20M | 0.16M | 0.20M | 0.17M | 0.32M | 0.23M | 0.23M | 0.18M | 0.27M | 0.39M | 0.32M | 0.30M | 0.34M | 0.41M | 0.27M | 0.37M | 0.28M | 0.62M | 0.61M |
|
Cash from Investing Activities
|
| -0.19M | -0.30M | -0.39M | -0.28M | -0.40M | -0.35M | -0.37M | -0.19M | -0.22M | -0.22M | -0.32M | -0.42M | -0.30M | -0.33M | -0.34M | -0.43M | -0.28M | -0.41M | -0.31M | -1.02M | -0.78M |
|
Other financing activities
|
| 2.48M | | 1.62M | 0.08M | 485.00 | -485.00 | | | 0.06M | 1.27M | 0.05M | | 0.02M | 0.05M | 0.14M | 0.87M | 0.05M | 0.05M | 0.01M | | |
|
Cash from Financing Activities
|
| 67.09M | -6.34M | -16.06M | -7.26M | 13.19M | 73.37M | -26.20M | 5.30M | -3.87M | 9.09M | -5.28M | -2.76M | 17.25M | 19.01M | -26.76M | -13.28M | 18.83M | 10.84M | -36.11M | 35.30M | -17.17M |
|
Exchange Rate Effect
|
| 0.01M | 0.43M | 0.13M | 0.37M | -0.26M | -0.14M | 0.46M | -0.70M | -1.39M | 0.45M | 0.74M | -0.56M | -0.38M | 0.22M | -0.03M | -0.09M | 0.10M | -1.44M | 0.14M | 1.13M | -0.47M |
|
Change in Cash
|
| 62.18M | -29.25M | -21.86M | -7.72M | -12.87M | 32.14M | -18.77M | 3.42M | -3.14M | 10.31M | -9.68M | 3.37M | 3.80M | 3.67M | 11.51M | -18.11M | 24.25M | 11.41M | 22.41M | -2.03M | 15.15M |
|
Free Cash Flow
|
| -4.78M | -22.79M | -5.61M | -0.35M | -25.85M | -41.06M | 7.49M | -1.92M | 0.72M | 1.26M | -4.34M | 6.16M | -13.47M | -15.32M | 38.27M | -4.80M | 5.44M | 0.60M | 58.56M | -36.93M | 32.48M |
|
Net Cash Flow
|
| 62.18M | -29.25M | -21.86M | -7.72M | -12.87M | 32.14M | -18.77M | 3.42M | -3.14M | 10.31M | -9.68M | 3.37M | 3.80M | 3.67M | 11.51M | -18.11M | 24.25M | 11.41M | 22.41M | -2.03M | 15.15M |