|
Net Income
|
-0.43M | -0.24M | -0.20M | | -0.18M | 0.01M | -0.01M | -0.01M | -0.16M | 0.43M | -0.21M | 1.01M | 0.12M | 2.67M | 0.52M | -0.50M | -0.23M | -2.05M | -0.61M | 0.85M | 1.33M | 2.12M | 3.68M | 0.74M | 2.06M | 1.09M | -1.19M | -0.55M | -2.68M | -1.73M | -3.15M | -5.92M | -2.05M | -0.72M | 0.51M | -4.40M | -0.68M | -0.06M | -0.26M | -14.74M | -0.32M | 0.04M | | | | -1.30M | -0.96M | | -2.35M | -2.81M | -2.10M | -0.49M | -1.05M | 0.15M | -1.58M | 0.77M | 1.35M | | 4.22M | 1.09M |
|
Share-based Compensation
|
| 0.22M | 0.18M | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.17M | 0.70M | | | 0.49M | 0.11M | | | 0.17M | 0.16M | | | 0.04M | 0.08M | | | 0.03M | 0.13M | | | | | | | | | | | | | | | | | 0.18M | 0.04M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | 0.52M | 0.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | | | 0.56M | | 0.33M | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | 0.32M | | 0.19M | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -0.64M | 0.63M | | | | | | | | | | | | | | | | | | | | 3.77M | 4.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.99M | 2.44M | 4.76M | | 3.23M | 3.57M | 3.35M | 3.56M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| -0.27M | -0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| 0.01M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| -0.17M | 0.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| -0.03M | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | 0.08M | | | | 0.11M | 0.05M | 3.53M | -0.03M | 0.03M | -0.05M | -0.28M | -0.18M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -0.01M | -0.03M | | | | | | | | | | | | | | | | | 5.75M | 7.86M | 7.62M | 7.38M | 4.59M | 4.36M | 4.13M | 0.00M | 4.05M | 6.51M | 6.07M | | 4.68M | 4.38M | 4.07M | 3.76M | 3.64M | 3.39M | 3.13M | 2.87M | | | | 0.01M | | | | | 0.94M | 0.86M | | | | | | | | | | | |
|
Capital Expenditures
|
| -0.01M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | 3.74M | | 0.50M | | 31.28M | | 2.66M | | 42.87M | 41.88M | 2.19M | | 65.94M | 64.39M | | | 53.47M | 54.27M | 54.56M | 56.49M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 0.31M | 0.46M | | | | | | | | | | | | | | | | | | | | -0.37M | -4.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
40.58M | 40.80M | 41.00M | 41.02M | 41.03M | 41.03M | 41.21M | 41.36M | 41.50M | 41.76M | 41.70M | 41.71M | 41.84M | 33.74M | 43.53M | 43.52M | | | | 55.53M | | 58.01M | | 58.21M | 58.39M | 86.26M | 86.50M | 83.20M | 81.35M | 81.47M | | 81.52M | 81.69M | 81.85M | 81.99M | 82.16M | | 82.27M | | 84.40M | | 84.58M | 84.68M | 84.68M | 88.85M | | 96.09M | 97.83M | | 101.71M | | 103.00M | 104.07M | | 102.67M | | 95.82M | 88.75M | 77.17M | 73.88M |
|
Cash from Financing Activities
|
| 0.21M | -0.22M | | | | | | | | | | | | | | | | | | | | 0.03M | -1.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| -0.12M | 0.87M | | | | | | | | | | | | | | | | | | | | 3.43M | -0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| -0.64M | 0.70M | | | | | | | | | | | | | | | | | | | | 3.77M | 4.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| -0.12M | 0.87M | | | | | | | | | | | | | | | | | | | | 3.43M | -0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |