|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.34M | -0.68M | -0.13M | 1.04M | -0.15M | -3.17M | -1.76M | 5.22M | -0.05M | -0.17M | -0.04M | -0.13M | -0.12M | -0.58M | -0.11M | -0.17M | -0.05M | -0.12M | -0.26M | -0.11M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.01M | | | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.49M | | -1.05M | 0.11M | 2.63M | 1.12M | | | | 0.20M | | | | -1.08M | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 31.96M | | 31.96M | 33.96M | | | | 0.02M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 21.31M | | 21.31M | 21.31M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.21M | -0.12M | 0.25M | -0.02M | -0.96M | -0.84M | 1.64M | | -0.02M | -0.02M | -0.07M | -0.03M | -0.05M | -0.05M | -0.07M | -0.10M | -0.05M | -0.04M | -0.04M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | -0.01M | 0.00M | 0.06M | | -0.00M | | | 0.02M | 0.01M | 808.00 | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.01M | 0.01M | | | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 5.81M | | | | | | -0.01M | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.08M | | | | | | 0.19M | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | 0.01M | -0.01M | | | | 0.01M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.09M | 0.02M | -0.11M | 0.02M | 0.02M | -0.03M | -0.02M | | -1.00 | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | 0.01M | 0.06M | 0.02M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.04M | 0.01M | 0.05M | 0.00M | -0.00M | 827.00 | -992.00 | | -559.00 | 0.18M | -0.00M | -0.00M | 0.90M | -1.08M | -0.00M | -0.00M | 0.01M | -0.00M | -0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.01M | | | | 0.04M | -0.12M | | | 0.04M | 0.02M | 0.03M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 614.00 | 0.00M | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | -1.00 | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.04M | -0.01M | -0.20M | | | -0.04M | 0.10M | | 614.00 | -0.03M | -0.02M | -0.03M | -0.02M | -0.03M | -0.01M | -0.01M | -0.01M | 0.04M | -0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00M | 799.00 | 0.01M | -0.00M | 0.00M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.09M | 0.30M | -0.04M | 0.00M | 0.15M | -0.02M | -0.11M | | 0.17M | 0.01M | | | 0.06M | 0.09M | 0.23M | | | 0.01M | 0.04M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -375.00 | -0.17M | 0.17M | 0.01M | -0.01M | -0.89M | -0.90M | 1.63M | | 0.14M | -0.05M | -0.09M | -0.06M | -0.01M | 0.01M | 0.15M | -0.11M | -0.06M | 0.00M | -0.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.25M | -0.13M | 0.25M | -0.02M | -0.96M | -0.88M | 1.76M | | -0.02M | -0.06M | -0.09M | -0.06M | -0.07M | -0.08M | -0.08M | -0.11M | -0.06M | -0.05M | -0.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -375.00 | -0.17M | 0.17M | 0.01M | -0.01M | -0.81M | -0.90M | 1.63M | | 0.14M | -0.05M | -0.09M | -0.06M | -0.01M | 0.01M | 0.15M | -0.11M | -0.06M | 0.00M | -0.00M |