|
Net Income
|
-1.24M | -1.71M | -0.84M | -0.84M | -0.85M | -1.18M | -4.18M | 2.96M | -0.98M | -1.25M | -0.78M | -1.61M | -0.88M | -0.34M | -0.85M | -0.54M | -0.76M | -1.51M | -0.67M | -0.89M | -0.12M | -0.17M | -0.45M | -0.86M | -1.34M | -0.69M | -1.65M | -0.46M | -6.07M | 0.24M | -0.00M | -1.62M | -1.48M | -3.00M | -2.07M | -1.49M | -1.31M | -2.23M | -0.96M | -0.75M | -0.96M | -4.84M | -3.70M | -2.88M | -3.55M | -4.29M | -4.34M | -1.75M | -1.95M | -1.90M | -1.89M | -1.88M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation
|
0.16M | 0.16M | 0.15M | 0.15M | 0.15M | 0.13M | 0.10M | 0.07M | 0.10M | 0.08M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M | -399.00 | 0.00M | 0.01M | 0.01M | -148.00 | 0.21M | 0.06M | 0.39M | 0.08M | 0.82M | 0.01M | 0.04M | 0.04M | 0.01M | 0.51M | 0.14M | 0.65M | 0.11M | 0.45M | 0.14M | 0.94M | 0.13M | 0.39M | 0.03M | 0.20M | 0.07M | 0.08M | 1.15M | 0.72M | 0.23M | 0.18M | 0.79M | 0.24M | 0.19M | 0.18M | 0.18M | 0.22M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | |
|
Gains from Investment Securities
|
0.01M | 0.01M | 0.00M | -0.07M | 0.01M | | 0.01M | 0.03M | -0.03M | 0.18M | -0.15M | 0.06M | 0.31M | 0.29M | -0.02M | 0.31M | 0.26M | -900.00 | | 0.05M | 0.17M | 0.33M | | -0.04M | -0.00M | | | 0.01M | 0.23M | 0.23M | 0.23M | 1.53M | 1.48M | 1.48M | 1.46M | 0.15M | | 1.37M | 1.00M | 0.10M | 0.10M | 0.10M | | 0.10M | | 0.09M | | -0.00M | -0.94M | 0.15M | 0.39M | -0.80M |
|
Asset Writedowns and Impairment
|
| | | | | | 2.39M | -241.00 | | | | | | | | | | | | | | | | 0.14M | | | | -375.00 | 6.09M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 0.26M | 0.04M | 0.27M | 0.02M | 0.01M | 0.25M | 0.01M | 0.24M | 0.01M | 0.27M | 0.28M | | | | | | | 0.14M | 0.16M | 0.19M | | 0.59M | 0.61M | 0.94M | 0.96M | | | 0.74M | 0.08M | 0.08M | 0.10M | | 0.10M | | 0.09M | 0.13M | 0.13M | 0.07M | 0.13M | 0.18M | |
|
Cash from Operations
|
-1.46M | -1.57M | 1.43M | -0.83M | -0.57M | -0.46M | -0.04M | -0.14M | -2.43M | -0.69M | 0.46M | -1.22M | -0.58M | 0.54M | -0.54M | -0.97M | -0.18M | -0.07M | -2.10M | -0.23M | -0.51M | 0.24M | -0.49M | 0.27M | -0.40M | -1.07M | -1.46M | -0.47M | -2.97M | -1.31M | -1.97M | -0.72M | -1.45M | -2.14M | -1.04M | -1.04M | -1.06M | -1.78M | -0.71M | -0.35M | -1.01M | -2.49M | -2.86M | -2.23M | -2.87M | -3.63M | -3.29M | -2.79M | -2.79M | -2.11M | -1.49M | -2.29M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | 0.13M | 0.62M | | | | | | | | | | | | | -0.00M | 0.04M | 0.11M | 0.00M | 0.00M | -0.14M | 0.05M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.03M | 0.09M | 0.01M | 0.01M | 0.27M | 0.10M | 0.01M | 0.01M | 0.07M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | 0.14M | | | -0.02M | -0.02M | 0.09M | 0.02M | 0.02M | 0.02M | 0.04M | | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.28M | 0.25M | 0.25M | 0.26M | 0.18M | 0.18M | 0.17M | 0.13M | 0.10M | 0.11M | 0.11M | 0.12M | 0.09M | 0.09M | 0.08M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.02M | 0.04M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.01M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables
|
-0.16M | 0.62M | 1.31M | -1.06M | 0.79M | -0.26M | 1.32M | 0.16M | -0.41M | 0.35M | 0.30M | -0.58M | -0.33M | 0.31M | 0.34M | -1.02M | 0.34M | 0.34M | 0.09M | 0.68M | -0.50M | -0.62M | -0.11M | 1.97M | 1.13M | 0.22M | 0.13M | -2.40M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
1.12M | 0.45M | 0.19M | -0.35M | 0.13M | 0.73M | 1.28M | 0.39M | -0.87M | -0.02M | 0.91M | 0.01M | 0.18M | 0.54M | -0.09M | -0.02M | 0.27M | -0.05M | -0.20M | 0.18M | 0.22M | 0.47M | -0.17M | -1.29M | 0.07M | -0.06M | 0.34M | -0.74M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-1.51M | -0.66M | 0.85M | 0.75M | -1.01M | -0.24M | -0.98M | 0.31M | 0.15M | -0.34M | -0.20M | 0.32M | 0.25M | 0.11M | -0.21M | 0.34M | 0.04M | 0.77M | -0.98M | -0.39M | -0.27M | 0.30M | -0.16M | 0.05M | 0.23M | -0.27M | | 0.12M | | | -0.14M | 0.08M | | | -0.03M | -0.07M | 0.16M | -0.17M | -0.16M | 0.17M | 0.03M | -0.03M | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.00M | -0.65M | -0.38M | 0.14M | 0.06M | 0.17M | -0.21M | -0.09M | -0.12M | 0.02M | -0.03M | 0.04M | -0.14M | 0.07M | 0.05M | 0.18M | -0.11M | -0.23M | -0.34M | 0.03M | -0.06M | -0.05M | -0.03M | 0.01M | 0.09M | -0.11M | 0.10M | -0.15M | 0.93M | -0.55M | -0.39M | -0.02M | 0.10M | -0.13M | -0.03M | 0.05M | -0.01M | 0.01M | -0.01M | -0.08M | | | -0.58M | 0.05M | 0.69M | 0.32M | -0.27M | -0.28M | -0.04M | -0.50M | -0.07M | -0.13M |
|
Capital Expenditures
|
0.01M | 0.03M | 0.10M | 0.34M | 0.21M | 0.02M | -1.00 | 0.01M | | | | 50.00 | | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | 0.00M | | 0.00M | | 0.18M | | | | | |
|
Sales of Property, Plant and Equipment
|
0.01M | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | 0.77M | 0.71M | 0.63M | 0.27M | | 3.17M | | | | | | | | | 0.14M | 0.22M | | -424.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
0.27M | 0.10M | 0.06M | 0.06M | 0.06M | 0.15M | | -53.00 | | | 0.07M | -521.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.26M | -0.13M | -0.93M | -1.07M | -0.90M | -0.45M | 1.00 | 4.07M | -0.38M | -0.38M | -0.07M | 0.48M | | | | | -0.14M | -0.22M | -0.03M | 424.00 | | | | 0.00M | -0.29M | | | -0.25M | | | | | | | | | | | | | | | -0.00M | | -0.00M | | -0.18M | | | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.05M | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | 0.02M | | | 0.04M | 0.03M | | | 500.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| 2.53M | -1.17M | 0.79M | -1.13M | 0.71M | -0.26M | -1.35M | 0.83M | 0.79M | -0.27M | 0.40M | 0.47M | -0.64M | 0.04M | 1.23M | -0.55M | 0.19M | -0.16M | -0.35M | 0.25M | -0.24M | 0.57M | -0.92M | -0.73M | -0.06M | -0.12M | 0.47M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | 0.01M | 200.00 | 3.00M | | | 125.00 | | | | | | | | 0.87M | | | | 0.36M | 0.50M | | | | | | | | 0.50M | 2.60M | | | | | | 0.04M | | | | | | | | 0.63M | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | 0.14M | | | -262.00 | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.18M | 0.79M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | 0.13M | 0.50M | -0.40M | | | 4.59M | 6.28M | | | | | | -0.00M | | | | | 2.40M | | | -1.00 | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 1.53M | -0.65M | 1.79M | 1.87M | 0.71M | 0.24M | -1.39M | 0.65M | 0.69M | -0.37M | 0.30M | 0.37M | -0.54M | -0.06M | 1.23M | 0.20M | 0.19M | 2.54M | 0.11M | 0.73M | -0.14M | 0.57M | -0.92M | 4.59M | 5.87M | | | 0.50M | 2.09M | 4.92M | -0.00M | | | | 0.04M | 2.40M | | | 1.89M | | | 9.55M | 1.88M | | | | | | | | |
|
Change in Cash
|
-1.72M | -0.17M | -0.15M | -0.12M | 0.40M | -0.20M | 0.20M | 2.54M | -2.15M | -0.38M | 0.02M | -0.44M | -0.22M | 0.49M | -0.60M | 0.26M | -0.12M | -0.10M | 0.41M | -0.12M | 0.22M | 0.07M | 0.08M | -0.64M | 3.90M | 4.80M | -1.46M | -0.72M | -2.47M | 1.08M | 2.95M | -0.73M | -1.45M | -2.14M | -0.86M | -1.00M | 1.34M | -1.62M | -0.71M | 1.54M | -1.01M | 5.57M | 6.69M | -0.35M | -2.87M | -3.63M | -3.46M | 5.43M | -2.79M | -2.11M | 1.08M | 2.54M |
|
Beginning Cash Balance
|
2.51M | 0.79M | 0.61M | 0.47M | 0.35M | 0.75M | 0.54M | 0.74M | 3.27M | 1.12M | 0.74M | 0.76M | 0.32M | 0.11M | 0.60M | 98.00 | 0.26M | 0.14M | 0.03M | 0.45M | 0.33M | 0.54M | 0.62M | 0.95M | 0.31M | 4.20M | 9.00M | 7.54M | 6.82M | 4.35M | 5.43M | 8.37M | 7.65M | 6.19M | 4.05M | 3.19M | -1.34M | 3.54M | 1.92M | 1.21M | 2.75M | 1.74M | 7.31M | 13.99M | 13.65M | 10.77M | 7.14M | 3.68M | 9.11M | 6.32M | 4.20M | -2.54M |
|
Free Cash Flow
|
-1.46M | -1.60M | 1.33M | -1.18M | -0.78M | -0.48M | -0.04M | -0.15M | -2.43M | -0.69M | 0.46M | -1.22M | -0.58M | 0.54M | -0.54M | -0.97M | -0.18M | -0.07M | -2.10M | -0.23M | -0.51M | 0.24M | -0.49M | 0.27M | -0.40M | -1.07M | -1.46M | -0.47M | -2.97M | -1.31M | -1.97M | -0.72M | -1.45M | -2.14M | -1.04M | -1.04M | -1.06M | -1.78M | -0.71M | -0.35M | -1.01M | -2.49M | -2.87M | -2.23M | -2.87M | -3.63M | -3.46M | -2.79M | -2.79M | -2.11M | -1.49M | -2.29M |
|
Net Cash Flow
|
-1.72M | -0.17M | -0.15M | -0.12M | 0.40M | -0.20M | 0.20M | 2.54M | -2.15M | -0.38M | 0.02M | -0.44M | -0.22M | -0.01M | -0.60M | 0.26M | -0.12M | -0.10M | 0.41M | -0.12M | 0.22M | 0.10M | 0.08M | -0.64M | 3.90M | 4.80M | -1.46M | -0.72M | -2.47M | 0.78M | 2.95M | -0.73M | -1.45M | -2.14M | -1.04M | -1.00M | 1.34M | -1.78M | -0.71M | 1.54M | -1.01M | -2.49M | 6.69M | -0.35M | -2.87M | -3.63M | -3.46M | -2.79M | -2.79M | -2.11M | -1.49M | -2.29M |