|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -2.36M | -2.02M | -2.33M | -2.07M | -2.03M | -5.41M | -2.42M | -2.92M | -2.75M | -1.49M | -9.56M | -1.37M | -2.13M | -1.68M | -1.86M | -0.22M | -13.46M | -0.25M | -1.32M | -0.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | -0.13M | 151.00 | 0.09M | 0.04M | -0.04M | 0.56M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.19M | -0.85M | 0.15M | 0.13M | 0.11M | -0.62M | 0.07M | 0.11M | 0.05M | -0.22M | 0.01M | 0.01M | 0.06M | 0.49M | 0.03M | -0.03M | 0.47M | -1.84M | 0.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | | | | -0.23M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | -0.04M | -0.09M | -0.06M | -0.03M | -0.18M | -0.17M | 0.01M | 0.11M | -0.56M | 0.09M | -0.07M | 5.00 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | | | | -0.01M | | | | | | 1.65M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.08M | -0.71M | -1.72M | -0.51M | -2.18M | -2.39M | -1.96M | -1.83M | -2.52M | -1.35M | -0.80M | -0.92M | -1.08M | -1.89M | -0.78M | -1.69M | -1.34M | -1.36M | -0.19M | -2.86M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 3.25M | -3.17M | 0.02M | 0.07M | 0.20M | 0.03M | 0.03M | 0.03M | 0.28M | 0.03M | 0.28M | 0.81M | 0.02M | -0.02M | 0.19M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.09M | -0.06M | 0.08M | 0.08M | 0.08M | 0.08M | 0.06M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | -0.13M | 151.00 | 0.09M | 0.04M | -0.04M | 0.56M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | | 0.00M | 0.02M | 0.04M | 0.05M | -0.06M | 0.01M | -0.01M | 0.05M | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.05M | 0.06M | 0.04M | 0.64M | -0.61M | 0.27M | 0.63M | -0.87M | 0.09M | 0.12M | -0.01M | -0.14M | -1.03M | -0.03M | 0.58M | 0.65M | -0.24M | 0.76M | -0.80M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.02M | -0.07M | -0.03M | 0.05M | 0.05M | -0.02M | 0.09M | -0.05M | -0.01M | -0.03M | 0.00M | 0.03M | 0.02M | 0.05M | 0.04M | 0.22M | -0.07M | -0.16M | 0.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 53.00 | 0.00M | | | | 0.02M | 0.00M | -30.00 | -12.00 | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.69M | 0.28M | 0.28M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.02M | -175.00 | -0.00M | -0.05M | 0.00M | -9.00M | -0.02M | -0.00M | 30.00 | 12.00 | | | | | 0.10M | | 0.66M | 0.33M | 0.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 0.79M | 0.02M | 0.10M | 0.22M | -0.07M | 0.33M | -0.43M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.58M | 1.99M | 0.23M | 2.90M | 5.13M | 9.00M | 0.75M | 2.30M | 1.04M | 0.73M | 0.94M | 1.07M | 2.72M | 2.91M | 0.22M | 0.06M | 0.84M | 0.29M | 3.44M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 2.70M | -0.51M | 0.64M | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 183.00 | 625.00 | 209.00 | -0.02M | 0.01M | 0.02M | 0.00M | -0.00M | -0.01M | 0.01M | -995.00 | 0.00M | 637.00 | -0.00M | 231.00 | 178.00 | 264.00 | -0.01M | 0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | -0.15M | 0.28M | -0.28M | 0.65M | 2.76M | -1.95M | -1.10M | -0.23M | -0.31M | -0.06M | 0.02M | -0.10M | 0.82M | 1.84M | -1.59M | -1.07M | 0.13M | -0.03M | 0.67M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.08M | -0.72M | -1.72M | -0.51M | -2.18M | -2.39M | -1.96M | -1.85M | -2.53M | -1.35M | -0.80M | -0.92M | -1.08M | -1.89M | -0.78M | -1.69M | -1.34M | -1.36M | -0.19M | -2.86M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | -0.15M | 0.27M | -0.28M | 0.67M | 2.75M | -1.96M | -1.10M | -0.23M | -0.30M | -0.06M | 0.02M | -0.01M | 0.82M | 2.13M | -1.38M | -1.28M | 0.13M | 0.43M | 0.86M |