|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.77M | -1.93M | -2.83M | -3.35M | -4.30M | -2.31M | -7.90M | -5.25M | -6.09M | -3.91M | -2.67M | -5.14M | -2.60M | -2.66M | -2.40M | -1.45M | -1.76M | -2.10M | -1.96M | -2.07M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 1.40M | 0.56M | -1.87M | 2.15M | 0.26M | -0.22M | 0.76M | -0.76M | 0.21M | 0.40M | 0.26M | 0.26M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.01M | 0.28M | 0.41M | 0.00M | 25.00 | 0.15M | 0.16M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | | 0.02M | -0.02M | -0.00M | 0.48M | 0.00M | 0.12M | 0.00M | 0.51M | -5.00 | 0.35M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.21M | 0.25M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.01M | -2.20M | -2.01M | -3.18M | -2.79M | -2.58M | -2.55M | -2.58M | -4.94M | -1.64M | -0.75M | -2.21M | -1.20M | -3.65M | -2.05M | -1.53M | -1.55M | -1.81M | -1.74M | -1.81M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.15M | 0.15M | 0.17M | 2.07M | 0.02M | 0.24M | 0.29M | 0.90M | 0.64M | 0.23M | 0.04M | 0.04M | 397.00 | 0.02M | 0.02M | 0.00M | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.02M | 0.00M | 0.05M | 0.51M | 0.27M | -0.72M | -0.11M | 0.09M | -0.08M | -0.01M | | | | -0.02M | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.08M | 0.03M | -0.02M | 0.05M | 0.04M | 0.01M | -0.07M | -0.00M | 0.15M | -0.01M | -0.01M | -0.02M | -460.00 | -0.00M | -0.00M | -0.00M | -121.00 | -0.01M | 0.10M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.02M | -0.02M | | -0.04M | 0.05M | 0.07M | -0.12M | -0.01M | -0.04M | 0.01M | 0.02M | 0.03M | -0.03M | 0.01M | -0.01M | 0.01M | 0.13M | -0.13M | -0.03M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.22M | 0.28M | -0.04M | 0.40M | -0.10M | 0.84M | 0.47M | -0.11M | -0.60M | 0.50M | 0.00M | 0.02M | -0.67M | 0.11M | -0.40M | 0.01M | -0.24M | 0.04M | 0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.10M | 0.06M | 0.16M | -0.12M | 0.08M | 0.05M | 3.79M | 0.00M | 0.01M | | | | | 483.00 | 0.00M | 0.03M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.11M | -0.06M | -0.14M | -0.14M | -0.02M | -0.03M | -0.08M | -0.05M | -3.80M | -0.01M | -0.01M | | | | | -483.00 | -0.00M | -0.10M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.08M | 0.02M | 0.37M | 0.02M | 0.25M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.88M | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.99M | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.55M | 0.34M | 0.31M | 0.02M | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | | 5.00M | 5.00M | | | | | | | | | | 14.05M | 0.54M | | 0.68M | 2.89M | 1.00M | -3.82M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.50M | | 5.00M | 5.00M | | | | 11.29M | -0.15M | 0.00M | 2.09M | 1.02M | 0.34M | 9.25M | -0.01M | 0.98M | 0.64M | 2.51M | 0.98M | 2.50M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | -2.30M | 2.92M | 1.68M | -2.93M | -2.60M | 2.42M | 8.63M | -5.14M | -5.44M | 1.34M | -1.20M | -0.86M | 5.60M | -2.06M | -0.55M | -0.91M | 0.70M | -0.86M | 0.69M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.01M | -2.20M | -2.08M | -3.28M | -2.85M | -2.74M | -2.43M | -2.66M | -4.99M | -5.43M | -0.75M | -2.22M | -1.20M | -3.65M | -2.05M | -1.53M | -1.55M | -1.81M | -1.77M | -1.81M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | -2.32M | 2.92M | 1.68M | -2.93M | -2.60M | -2.58M | 8.63M | -5.14M | -5.43M | 1.32M | -1.20M | -0.86M | 5.60M | -2.06M | -0.55M | -0.91M | 0.70M | -0.86M | 0.69M |