|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.05M | -4.23M | -2.01M | -5.97M | -5.45M | -5.79M | -6.07M | -3.53M | -1.02M | -4.67M | -9.62M | -7.59M | -6.59M | -4.72M | -7.11M | -4.17M | -3.74M | -1.96M | -1.24M | -2.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 1.18M | 1.34M | 1.65M | 1.71M | 1.69M | 1.64M | 1.37M | 1.48M | 1.35M | 0.91M | 1.13M | 1.05M | 1.00M | 0.84M | 0.45M | 0.52M | 0.53M | 0.50M | 0.31M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | | | | 1.52M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.02M | -0.03M | 0.00M | 0.01M | 2.68M | -2.43M | -0.05M | -0.02M | 0.03M | 8.26M | -0.22M | 0.00M | 8.58M | 1.14M | -0.10M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | 0.07M | 0.14M | 0.14M | -0.00M | 0.03M | -0.14M | 0.20M | 0.12M | 0.10M | 0.01M | 0.05M | 0.00M | 0.10M | 0.03M | 0.14M | 0.03M | 0.22M | 0.01M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.52M | | | | 1.63M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.01M | -3.60M | 0.21M | -4.52M | -5.87M | -5.36M | -4.53M | -1.88M | -4.85M | 3.70M | -2.21M | -6.34M | -4.33M | -4.44M | -2.94M | -0.70M | -1.23M | -3.54M | -2.53M | -0.57M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.23M | 0.23M | 0.23M | 0.25M | 0.22M | 0.20M | 0.20M | 0.15M | 0.19M | 0.15M | 0.16M | 0.16M | 0.14M | 0.14M | 0.14M | 0.13M | 0.16M | 0.22M | 0.20M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 2.51M | 1.73M | -0.47M | -1.76M | -1.04M | 1.35M | -0.84M | 2.28M | 0.75M | 1.38M | -1.48M | 0.29M | 0.31M | 2.91M | -3.94M | -0.47M | 1.84M | 3.90M | -3.95M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 0.78M | 0.88M | 0.37M | 2.82M | 2.48M | -0.10M | -0.88M | 0.34M | 0.13M | -1.06M | -0.14M | -0.41M | -0.35M | -1.36M | 0.20M | 0.52M | 0.86M | -0.51M | 0.84M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.26M | -0.40M | -0.05M | 0.08M | -0.47M | 0.51M | -0.78M | 0.75M | -0.59M | 0.64M | -0.60M | 0.25M | -0.47M | 0.76M | -0.33M | 0.51M | 0.33M | -0.15M | -0.41M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 1.05M | 1.79M | -1.38M | -0.43M | 1.81M | | 0.07M | -2.03M | 0.81M | 1.43M | -1.57M | -0.10M | -0.69M | 0.09M | -0.86M | 0.43M | 0.08M | 0.55M | -1.76M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | -0.10M | | 0.21M | | -7.75M | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | -1.14M | -1.38M | -0.65M | 1.20M | -0.03M | 0.00M | -0.86M | 0.92M | 0.64M | -0.51M | -0.24M | -0.42M | 0.12M | -0.32M | -0.04M | -0.40M | 0.42M | -0.23M | 0.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.17M | 0.33M | 0.28M | 0.40M | 0.19M | 0.14M | 0.11M | 0.16M | 0.17M | 0.09M | 0.04M | 0.29M | 0.15M | 0.24M | 0.06M | 0.27M | 0.52M | 0.28M | 0.06M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.17M | -0.33M | -0.28M | -0.40M | -0.19M | -0.14M | -0.11M | 7.11M | -0.17M | -0.09M | -0.04M | -0.29M | -0.15M | -0.24M | -0.06M | -0.27M | -0.52M | -0.28M | -0.06M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | | -1.61M | | | | | 0.01M | 0.03M | 0.03M | | -0.06M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -0.03M | -0.04M | 0.10M | 0.00M | 0.13M | -0.01M | 8.11M | 0.05M | 0.16M | 23.84M | -0.01M | -0.01M | -0.01M | 6.76M | 0.03M | 0.03M | 0.04M | 9.48M | 0.08M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.13M | 0.06M | 0.10M | 0.19M | 0.04M | -0.06M | -0.08M | -0.03M | -0.02M | 0.01M | 0.02M | -0.07M | 0.15M | 0.00M | -0.24M | -0.16M | -0.07M | -0.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.87M | -3.77M | -0.03M | -4.64M | -6.17M | -5.23M | -4.64M | 6.06M | 2.22M | 3.65M | 21.52M | -6.37M | -4.60M | -4.67M | 3.73M | -0.73M | -1.71M | -4.17M | 6.61M | -0.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.04M | -3.77M | -0.12M | -4.80M | -6.27M | -5.55M | -4.67M | -1.99M | -5.01M | 3.52M | -2.31M | -6.38M | -4.62M | -4.59M | -3.18M | -0.76M | -1.50M | -4.05M | -2.81M | -0.63M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.88M | -3.81M | -0.16M | -4.70M | -6.27M | -5.42M | -4.68M | 6.12M | 2.31M | 3.69M | 21.54M | -6.38M | -4.62M | -4.60M | 3.58M | -0.73M | -1.47M | -4.01M | 6.68M | -0.55M |