|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -2.02M | -2.33M | -3.78M | -2.55M | -1.92M | -2.49M | -2.40M | -3.47M | -2.30M | -1.81M | -2.65M | -3.24M | -2.61M | -2.53M | -1.20M | -9.49M | -2.38M | -3.67M | -3.19M | -2.76M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 62.00 | 61.00 | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | 0.57M | 0.62M | 0.62M | 0.61M | 0.61M | 0.35M | 0.23M | 0.22M | 0.22M | 0.21M | 0.20M | 0.21M | 0.20M | 0.19M | 0.15M | 0.43M | 0.37M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | | | -1.93M | -2.05M | -1.97M | -1.70M | -2.29M | -2.19M | -1.62M | -1.80M | -2.60M | -2.94M | -2.06M | -0.78M | -2.57M | -1.60M | -0.51M | -3.50M | -2.91M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 62.00 | 61.00 | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.01M | -0.02M | 0.03M | 0.03M | -0.04M | 0.00M | -0.02M | 0.05M | -0.04M | -0.01M | 0.03M | -0.04M | 0.00M | 0.01M | 0.31M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | 0.13M | -0.16M | -0.38M | -0.02M | 0.55M | -0.21M | -0.19M | 0.33M | 0.37M | -0.62M | 0.26M | 0.37M | 0.45M | 0.80M | 2.25M | -0.91M | -0.83M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.01M | -0.21M | -0.09M | 0.59M | | | | | | -0.26M | -0.07M | -0.01M | -0.04M | -0.48M | 0.06M | -0.01M | -0.05M | -0.05M | -0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 2.70M | 4.72M | 4.25M | -11.15M | 6.49M | 2.75M | 2.75M | 3.69M | 1.75M | 1.75M | 4.25M | 0.50M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | | | -8.88M | 0.26M | 3.98M | -3.08M | 1.80M | 2.20M | 0.40M | -1.83M | 2.74M | 1.27M | 1.75M | 4.25M | 0.50M | | | -0.25M | 0.19M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.29M | | | 0.57M | | | | | | | | | 0.06M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.32M | | | 18.26M | | -0.13M | | 0.13M | | | 0.54M | 0.03M | 0.06M | | | 0.06M | | 1.82M | 3.44M | 1.61M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | | | 18.26M | | | | | | | 0.54M | 0.03M | 0.06M | | | 0.06M | | 1.08M | 1.76M | 1.76M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | -0.04M | -0.02M | -0.11M | -0.21M | 0.12M | 0.01M | 0.03M | 0.02M | -0.00M | -0.00M | -0.00M | 0.00M | -0.01M | 0.01M | 0.02M | -0.04M | -0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.32M | | | 7.42M | -1.81M | 1.77M | -4.99M | -0.25M | 0.03M | -1.20M | -3.08M | 0.18M | -1.62M | -0.31M | 3.48M | -2.02M | -1.59M | 1.32M | -0.35M | -1.12M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | | | -1.93M | -2.05M | -1.97M | -1.70M | -2.29M | -2.19M | -1.62M | -1.80M | -2.60M | -2.94M | -2.06M | -0.78M | -2.57M | -1.60M | -0.51M | -3.50M | -2.91M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.31M | | | 7.46M | -1.80M | 1.89M | -4.78M | -0.36M | 0.01M | -1.22M | -3.10M | 0.18M | -1.62M | -0.31M | 3.47M | -2.01M | -1.60M | 1.30M | -0.30M | -1.12M |