|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.89M | -6.90M | -6.09M | -1.95M | -3.78M | -4.33M | -1.90M | -2.32M | -3.37M | -0.70M | -2.93M | -1.05M | -0.49M | -0.80M | -0.75M | -2.33M | -2.08M | -3.02M | -1.34M | -0.64M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -0.02M | 4.69M | 0.23M | 0.23M | -3.90M | | 0.23M | 0.82M | -0.51M | 1.94M | 0.28M | 0.10M | 1.62M | 0.05M | 1.57M | 1.14M | 3.43M | 0.07M | 0.51M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.57M | -0.09M | -0.08M | 0.14M | 0.90M | | | -0.12M | 0.15M | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | | | | 1.42M | 0.18M | 0.19M | 0.21M | -0.56M | 0.21M | 0.11M | 0.03M | -0.33M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.22M | -2.52M | -2.99M | -3.43M | -0.51M | -0.46M | -1.50M | -0.90M | -1.36M | -0.43M | -0.96M | -0.21M | 0.06M | -0.70M | -0.54M | -0.89M | -0.96M | -0.59M | -0.89M | -0.24M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | -0.13M | 0.11M | 0.07M | 0.09M | 0.21M | 0.09M | 0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.05M | 505.00 | 0.01M | 0.02M | 0.58M | -0.11M | -0.07M | -0.01M | -0.04M | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.00M | 64.00 | -0.00M | | | | | | | | | | 0.01M | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.02M | 0.06M | 0.02M | -0.02M | 0.18M | 0.38M | -0.03M | -0.50M | -0.03M | 0.13M | 0.02M | 0.09M | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | 0.17M | -0.04M | 0.02M | -0.08M | 1.71M | -0.15M | 0.68M | 0.12M | -0.01M | -0.04M | 0.13M | -0.04M | 0.11M | 0.04M | -0.02M | -0.03M | 0.16M | -0.01M | 0.05M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.01M | -0.01M | -0.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00 | -0.10M | -0.10M | -0.10M | 0.13M | -0.11M | -0.07M | -0.10M | -0.20M | -0.08M | -0.08M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | 0.51M | 0.09M | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.02M | 0.00M | 89.00 | | | -0.42M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | 0.43M | -0.09M | -0.02M | -1.52M | -0.08M | | | -0.07M | 0.15M | | | 0.04M | | | | -0.51M | -0.03M | 0.05M | -0.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.39M | -0.26M | 0.26M | | 0.41M | | 2.37M | -1.79M | 0.32M | -0.22M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | -0.03M | -1.82M | -1.54M | 0.22M | -0.07M | 0.06M | 0.13M | 0.05M | -0.09M | 0.05M | 0.49M | -0.10M | 0.26M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | 0.15M | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 0.03M | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.66M | 0.03M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | | | | 0.76M | | | | | 2.59M | 0.26M | 0.26M | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | | | 0.25M | -0.25M | | | 0.69M | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.82M | 4.25M | | | 0.60M | -0.25M | 2.21M | -0.03M | 1.66M | 0.04M | 0.92M | 0.80M | -0.08M | 0.34M | 0.43M | 1.93M | 1.20M | 1.08M | -0.34M | 0.23M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.04M | -0.05M | -0.05M | -0.20M | 0.22M | -0.31M | 0.32M | 0.15M | -0.17M | -0.03M | -0.01M | 0.00M | 0.00M | 0.01M | -0.05M | 0.05M | 0.01M | 0.00M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 2.12M | -3.13M | 0.17M | -1.63M | -0.58M | 0.40M | -1.05M | 0.38M | -0.40M | -0.06M | 0.08M | 0.03M | 0.09M | -0.10M | 0.32M | -0.22M | 0.47M | -1.19M | -0.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.22M | -2.52M | -3.09M | -3.45M | -0.52M | -0.46M | -1.50M | -0.90M | -0.94M | -0.43M | -0.96M | -0.21M | 0.06M | -0.70M | -0.54M | -0.89M | -0.96M | -0.59M | -0.89M | -0.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.79M | 2.16M | -3.09M | -3.45M | -1.43M | -0.80M | 0.71M | -0.93M | 0.22M | -0.24M | -0.03M | 0.59M | 0.02M | -0.37M | -0.11M | 1.03M | -0.27M | 0.46M | -1.19M | -0.12M |