|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.07M | -7.45M | -3.34M | -4.86M | -6.76M | -5.63M | -4.50M | -5.66M | -8.36M | -14.14M | -8.31M | -6.33M | -4.71M | -5.99M | -3.81M | -4.94M | -2.63M | -3.23M | -3.22M | -7.13M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.17M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | -1.26M | 0.24M | 0.45M | 0.28M | 0.16M | 0.13M | 0.09M | 0.04M | 0.06M | 0.08M | 0.08M | 0.05M | -0.10M | 0.06M | | | -100.00 | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.12M | -0.03M | -0.00M | -0.00M | | | | | | | | | | | | -0.67M | 0.94M | 0.47M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.34M | 0.28M | 0.08M | 0.44M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.46M | -5.75M | -2.76M | -2.31M | -4.97M | -6.07M | -3.68M | -2.16M | -5.67M | -9.76M | -4.82M | -3.01M | -3.11M | -3.96M | -2.36M | -1.53M | -5.08M | -1.99M | -2.72M | -4.59M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.20M | -0.04M | | 0.06M | 0.12M | 0.07M | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.20M | -0.04M | 0.07M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.17M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 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 (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | 1.68M | | | | 1.18M | -1.18M | 0.00M | | -0.00M | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.17M | 0.18M | 0.33M | 0.24M | -0.58M | 0.59M | 1.19M | 0.64M | 3.65M | 0.12M | -1.11M | 0.81M | 0.12M | 0.56M | 0.35M | -2.57M | -0.06M | -0.41M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.08M | -0.11M | 0.17M | 1.26M | -0.96M | -0.11M | -0.17M | 1.19M | 0.27M | -0.54M | -0.65M | 0.39M | -0.40M | 0.06M | -0.10M | 0.29M | 0.16M | 0.03M | -1.39M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -1.57M | -0.01M | 0.08M | 0.00M | 0.08M | 0.18M | -0.14M | -0.23M | 0.68M | 0.06M | -0.07M | 0.07M | -0.64M | -0.37M | 0.36M | -0.02M | -0.70M | -0.05M | 0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 0.03M | 0.01M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76M | 21.44M | 0.41M | 8.31M | 0.37M | 1.00M | 0.60M | | | | 0.05M | 1.05M | 0.49M | 4.03M | 1.04M | 0.98M | 0.30M | | 0.00M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | 0.36M | -0.35M | 7.72M | 0.25M | 3.36M | -0.08M | -0.20M | -0.34M | -0.21M | -0.16M | 0.83M | 0.33M | 3.70M | 0.90M | 0.75M | 0.30M | -0.10M | -0.04M | -0.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 3.58M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.12M | | | 0.03M | | 0.10M | 0.01M | 0.23M | 0.15M | 2.83M | 2.44M | 0.14M | 1.04M | 0.66M | 0.35M | 6.65M | 2.72M | 5.59M | 8.79M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.12M | | | 0.03M | | 0.10M | 0.01M | 0.23M | 0.15M | 0.33M | 0.53M | 1.26M | -0.21M | 0.66M | 0.10M | -0.40M | -0.11M | 2.00M | 0.54M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.79M | -5.26M | -3.10M | 5.46M | -4.69M | -2.71M | -3.66M | -2.36M | -5.77M | -9.82M | -2.14M | 0.26M | -2.64M | 0.79M | -0.80M | -0.42M | 1.87M | 0.64M | 2.83M | 4.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.46M | -5.75M | -2.76M | -2.31M | -4.97M | -6.07M | -3.68M | -2.16M | -5.67M | -9.76M | -4.82M | -3.01M | -3.11M | -3.96M | -2.36M | -1.53M | -5.08M | -1.99M | -2.72M | -4.59M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.79M | -5.26M | -3.10M | 5.41M | -4.69M | -2.71M | -3.66M | -2.36M | -5.77M | -9.82M | -2.14M | 0.26M | -2.64M | 0.79M | -0.80M | -0.42M | 1.87M | 0.64M | 2.83M | 4.08M |