|
Net Income
|
-1.72M | -3.10M | -2.69M | -8.39M | -4.81M | -14.94M | -14.67M | -15.12M | -17.42M | -9.74M | -7.70M | -10.12M | -0.26M | -0.20M | -0.36M | -0.53M | 3.08M | | -5.50M | -8.45M | -4.76M | -8.16M | -66.40M | -1.58M | -1.93M | -0.67M | -2.67M | -4.22M | -4.12M | -5.63M | -4.04M | -7.36M | -2.19M |
|
Depreciation and Depletion
|
0.10M | 0.12M | 0.10M | 0.10M | 0.20M | 0.24M | 0.30M | 0.40M | 0.40M | 0.35M | 0.50M | 0.50M | 0.40M | 0.30M | 0.40M | 0.30M | 0.20M | 0.30M | 0.12M | 0.06M | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Share-based Compensation
|
0.57M | 1.18M | 0.52M | 4.42M | 1.45M | 8.01M | 7.75M | 6.64M | 6.86M | 1.39M | 1.05M | 0.95M | 0.87M | 1.04M | 1.17M | 0.64M | 0.10M | 0.27M | 0.17M | 0.12M | 0.07M | 0.08M | 1.39M | 0.17M | 0.00M | -0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.09M | 0.10M | 0.07M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14M | -0.72M | -0.95M | 0.08M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | 0.09M | | 0.02M | 0.03M | | 0.01M | 0.06M | 0.00M | 0.00M | 26.00 | 26.00 | 0.03M | | | | | | 0.05M | 0.10M | 0.01M |
|
Gains from Investment Securities
|
| 0.93M | 0.96M | 0.17M | 0.17M | 1.95M | 1.91M | 1.89M | 1.87M | 0.13M | 3.27M | 3.19M | 3.17M | 0.14M | 0.12M | 0.11M | 0.11M | 0.00M | 0.11M | 0.10M | 0.00M | 0.00M | 0.45M | 0.22M | 214.65M | | 0.61M | 0.09M | 0.10M | 0.09M | 1.64M | | 0.02M |
|
Asset Writedowns and Impairment
|
| | 0.09M | | | | 0.02M | 0.24M | | 0.02M | 0.01M | 0.01M | | 0.15M | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 19.68M | 19.68M | | 38.70M | | 16.40M | 11.60M | 0.92M | 4.80M | 1.25M | 1.54M | 2.60M | 0.08M | 1.30M | 0.10M | 0.10M | 0.09M | 0.09M | 0.09M | 0.12M | 0.09M | 0.45M | | | | 0.15M | 0.30M | 0.31M | | | | |
|
Cash from Operations
|
| -1.50M | -2.42M | -3.54M | -4.14M | -8.40M | -8.94M | -6.80M | -7.85M | -9.57M | -7.04M | -5.80M | -6.05M | -9.41M | -8.08M | -6.62M | -7.21M | -5.71M | -8.57M | -6.01M | -4.97M | -3.06M | -12.05M | -4.85M | -1.83M | -1.89M | -1.94M | -1.70M | -2.77M | -2.89M | -2.34M | -2.26M | -2.20M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 56.09M | 4.85M | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | 0.08M | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | 0.08M | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | | | | | | | | | | | | | | | | | | | | 0.02M |
|
Depreciation & Amortization (CF)
|
0.10M | 0.12M | 0.10M | 0.10M | 0.20M | 0.24M | 0.30M | 0.40M | 0.40M | 0.35M | 0.58M | 0.64M | 0.63M | 0.52M | 0.46M | 0.43M | 0.37M | 0.32M | 0.19M | 0.14M | 0.07M | 0.03M | 1.44M | -0.41M | 0.52M | 0.52M | 0.52M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M |
|
Change in Receivables
|
| 0.39M | 0.05M | 0.28M | 0.50M | 0.23M | -0.00M | 0.40M | -0.16M | -0.49M | -0.09M | -0.20M | 0.00M | -0.08M | -0.08M | 0.07M | -0.08M | 0.05M | -0.01M | 0.01M | 0.02M | | 0.01M | 0.04M | -0.07M | 0.09M | -0.06M | 0.03M | 0.00M | -0.04M | 0.02M | 0.03M | 0.01M |
|
Change in Inventory
|
| -0.49M | 0.39M | 0.75M | 0.56M | 2.17M | 0.84M | 0.70M | 0.23M | 0.41M | 0.10M | -0.13M | -0.04M | -0.27M | 0.01M | 0.09M | 0.15M | -0.07M | -0.07M | 0.02M | 0.04M | 0.03M | 0.02M | -0.01M | 0.01M | -0.02M | 0.02M | | -0.01M | 0.00M | 0.04M | -0.02M | -0.00M |
|
Change in Account Payables
|
| -0.37M | 0.17M | 0.59M | -0.07M | 0.00M | 0.29M | 0.10M | -0.51M | 0.53M | -0.18M | 0.28M | -0.74M | -0.33M | 0.41M | -0.04M | -0.20M | 0.46M | -0.26M | -0.24M | -0.03M | -0.35M | -0.43M | -0.49M | 0.07M | 0.30M | 0.08M | 0.28M | -0.12M | -0.48M | 0.41M | -0.05M | 0.30M |
|
Change in Accured Expenses
|
| 0.32M | 0.05M | 0.44M | 0.14M | 1.85M | -1.75M | 1.01M | 2.31M | -1.86M | -0.56M | 1.85M | 0.38M | 0.03M | -2.17M | -0.19M | 0.48M | 1.49M | -2.82M | -0.22M | 0.01M | 5.04M | -5.05M | -1.96M | -0.08M | -0.05M | -0.09M | 0.09M | -0.24M | 0.05M | 0.08M | -0.09M | 0.03M |
|
Other Working Capital Changes
|
| 0.23M | 0.12M | 0.05M | -0.04M | 1.26M | 0.11M | -0.42M | -0.12M | 0.85M | -0.21M | -0.43M | -0.79M | 0.66M | -0.09M | -0.04M | -0.10M | | -0.24M | -0.26M | -0.32M | 1.16M | -0.61M | -0.07M | -0.23M | 0.04M | -0.09M | -0.12M | 0.10M | 0.01M | -0.07M | -0.08M | 0.08M |
|
Capital Expenditures
|
| 0.27M | 0.12M | 0.13M | 0.17M | 0.41M | 0.19M | 0.01M | 0.02M | 0.05M | 0.03M | 0.02M | 0.02M | -0.01M | 0.02M | 0.09M | 0.12M | 0.04M | | | | 0.02M | 0.04M | 0.02M | 0.00M | 0.02M | 0.02M | 0.04M | | | 0.01M | 0.01M | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | 0.31M | 0.23M | 0.02M | 0.04M | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | 82.92M | -10.38M | | -72.53M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | 10.00M | 11.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.27M | -0.12M | -0.13M | -0.17M | -0.16M | -0.17M | -36.49M | 10.67M | 9.95M | 10.97M | 4.98M | -0.02M | 0.01M | 0.29M | 0.17M | 3.35M | -0.00M | | | | 0.02M | -0.02M | -0.02M | -0.00M | -0.02M | -0.02M | -0.04M | | | -0.01M | -0.01M | -0.03M |
|
Other financing activities
|
| | | | 0.53M | 2.90M | | | | | | | | | | | | | -1.52M | -0.52M | 0.87M | | 0.18M | | -0.18M | 0.64M | | 0.31M | | | | | |
|
Cash from Financing Activities
|
| 9.04M | 1.39M | 6.36M | -0.54M | 67.96M | -0.08M | -0.05M | -0.09M | -0.31M | -0.08M | 11.76M | 10.34M | -0.33M | -0.16M | 10.72M | 4.27M | 0.14M | 11.18M | -0.52M | 7.50M | 5.21M | 8.43M | 0.06M | | -0.11M | -0.11M | 0.27M | 4.02M | 4.47M | -0.07M | 2.66M | 2.45M |
|
Change in Cash
|
| 7.26M | -1.15M | 2.69M | -4.85M | 59.40M | -9.19M | -43.34M | 2.73M | 0.07M | 3.85M | 10.94M | 4.27M | -9.74M | -7.95M | 4.27M | 0.40M | -5.57M | 2.61M | -6.52M | 2.53M | 2.20M | -3.64M | -4.81M | -1.83M | -2.01M | -2.07M | -1.48M | 1.25M | 1.60M | -2.42M | 0.39M | 0.24M |
|
Free Cash Flow
|
| -1.78M | -2.54M | -3.67M | -4.32M | -8.81M | -9.13M | -6.81M | -7.88M | -9.62M | -7.07M | -5.82M | -6.07M | -9.41M | -8.10M | -6.71M | -7.33M | -5.75M | -8.57M | -6.01M | -4.97M | -3.07M | -12.09M | -4.87M | -1.83M | -1.91M | -1.96M | -1.74M | -2.77M | -2.89M | -2.35M | -2.27M | -2.20M |
|
Net Cash Flow
|
| 7.26M | -1.15M | 2.69M | -4.85M | 59.40M | -9.19M | -43.34M | 2.73M | 0.07M | 3.85M | 10.94M | 4.27M | -9.74M | -7.95M | 4.27M | 0.40M | -5.57M | 2.61M | -6.52M | 2.53M | 2.17M | -3.64M | -4.81M | -1.83M | -2.01M | -2.07M | -1.48M | 1.25M | 1.58M | -2.42M | 0.39M | 0.22M |