|
Net Income (Quarter)
|
-0.05M | -0.11M | -0.29M | -0.26M | -0.16M | -0.16M | -0.03M | -0.00M | -0.75M | -1.09M | -13.90M | 0.07M | | -0.56M | 11.22M | -3.10M | -0.97M | -1.27M | -1.14M | -1.27M | -0.70M | -0.23M | -1.53M | 0.91M | 0.41M | 1.70M | -7.25M | -1.05M | 0.62M | 1.03M | -1.48M | -1.91M | -1.14M | -0.16M | -2.12M | -1.06M | -2.75M | -0.80M | -1.49M | -1.77M | -0.90M | -1.12M | -2.02M | -0.42M | -1.73M | -0.21M | -1.28M | -1.15M | -0.36M | 0.57M | -0.65M | -1.45M | -0.76M | -0.83M | 8.71M | -2.85M | -6.15M | -0.46M | -1.34M | -1.68M | -1.54M | 0.79M |
|
Depreciation and Depletion (Quarter)
|
| | | 0.00M | 0.75M | -0.01M | 0.01M | 0.13M | -0.24M | 1.41M | 1.41M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.06M | 0.03M | 0.13M | 0.01M | 0.03M | 0.03M | 0.05M | 0.08M | 0.11M | 0.13M | 0.15M | 0.18M | 0.19M | 0.19M | 0.19M | 0.16M | 0.06M | 0.12M | 0.11M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 342.00 | 475.00 | 543.00 | 543.00 | 0.01M | 0.00M | 535.00 | 0.00M | 0.01M | 0.00M | 0.01M | 0.04M | 0.04M |
|
Share-based Compensation (Quarter)
|
| | | 0.02M | 0.19M | 0.56M | 3.92M | 3.49M | -3.49M | 3.80M | 0.90M | 0.01M | 0.97M | 0.26M | 1.01M | 2.19M | 0.45M | 0.47M | | 0.13M | 0.21M | 0.28M | 0.18M | 0.18M | 0.40M | 0.38M | 0.19M | 0.95M | 0.28M | 0.20M | 0.09M | 0.30M | 0.08M | 0.05M | 0.05M | | 1.76M | | 0.05M | | 0.14M | 0.37M | 1.71M | 0.01M | 0.22M | | 0.96M | 0.14M | 0.14M | | 0.07M | 0.12M | 0.17M | -0.26M | 0.01M | 0.77M | 0.14M | 0.13M | 0.05M | 0.06M | 0.02M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | 0.19M | 0.59M | | | 0.76M | 1.38M | 2.57M | 0.11M | | -0.18M | -0.08M | -0.30M | -0.41M | -0.71M | 1.43M | -5.32M | 1.29M | -0.93M | -5.61M | 828.00 | -8.66M | -11.02M | 18.51M | -0.60M | -0.61M | -0.22M | -0.89M | -0.54M | -0.56M | -0.47M | 1.58M | | | | 927.00 | 12.55M | -0.01M | 14.04M | 3.54M | 16.22M | | | | 18.16M | 19.11M | 0.15M | -0.16M | 0.12M | 0.50M | 0.50M | | 1.00M | 9.36M | 9.30M | -0.19M | 0.35M | 0.35M | 0.35M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | 0.39M | | | 3.00M | 3.10M | 3.10M | 3.27M | 3.87M | | | | | | | | | | | | | | | | | 927.00 | | | | | | | | | | | | | 3.29M | 2.85M | 2.65M | 2.55M | 2.55M | | | 9.30M | 9.40M | 8.21M | 7.65M |
|
Cash from Operations (Quarter)
|
| -0.13M | -0.28M | -0.09M | -0.37M | -1.25M | -1.76M | -0.31M | | | -4.32M | -0.23M | | | | -0.25M | -1.31M | -0.35M | -1.06M | -1.69M | -0.91M | -794.00 | -0.14M | 0.12M | 0.33M | 1.85M | 0.92M | -2.91M | 0.47M | 1.30M | 0.68M | -1.04M | 0.15M | -0.23M | 0.05M | 0.07M | -0.07M | | -1.58M | -1.21M | -0.11M | -0.21M | 0.30M | 0.89M | -0.39M | -0.81M | 0.10M | -1.01M | -0.12M | 0.76M | 0.44M | 0.78M | -0.55M | 0.55M | 18.44M | -0.44M | -2.68M | -0.15M | -0.83M | -0.25M | -1.73M | 0.32M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | 0.40M | 0.40M | 0.40M | 0.80M | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | 0.00M | 0.01M | | 0.02M | 0.00M | | | | | | | 0.12M | 0.07M | -0.04M | 0.38M | 0.64M | 0.05M | 0.07M | 0.07M | 3.84M | 0.08M | 0.12M | -0.53M | 0.12M | 0.12M | 0.04M | 0.05M | -0.09M | 0.03M | 0.03M | 0.03M | -0.39M | -0.03M | | | -1.21M | 0.09M | 0.89M | -0.77M | 1.76M | 0.53M | 0.79M | -1.01M | 1.95M | 0.10M | 0.82M | 0.28M | 0.23M | 0.33M | 0.33M | -0.63M | 0.18M | 0.24M | 0.05M | 0.05M | 0.05M | 0.01M | 0.05M | 0.05M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | -369.00 | 0.07M | 0.07M | 0.11M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.12M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.01M | 0.27M | -0.20M | 1.11M | -1.07M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | 0.00M | 0.75M | -0.01M | 0.01M | 0.13M | -0.24M | 1.41M | 0.43M | 0.04M | 0.04M | 0.04M | | 0.04M | 0.06M | 0.14M | 0.01M | 0.01M | 0.03M | 0.03M | 0.05M | 0.08M | 0.11M | 0.13M | 0.15M | 0.18M | 0.19M | 0.19M | 0.19M | 0.16M | 0.11M | 0.07M | 0.11M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 342.00 | 475.00 | 543.00 | 542.00 | 0.01M | 0.00M | 0.06M | 0.06M | 0.06M | -0.17M | 0.07M | 0.10M | 0.11M |
|
Change in Receivables (Quarter)
|
| | | | | -0.29M | -0.21M | 0.21M | | -0.11M | -0.27M | 0.27M | | | | -0.48M | 1.77M | -0.80M | -0.66M | -0.83M | 0.57M | -0.45M | 1.44M | 0.41M | 2.67M | 1.20M | -1.69M | -1.35M | 2.00M | -1.19M | -0.09M | 2.09M | 0.01M | -0.94M | 0.13M | 0.67M | -0.27M | -0.19M | 0.21M | 0.72M | -0.43M | -0.54M | 0.36M | -0.27M | 0.26M | -1.95M | 2.05M | -0.84M | 2.79M | 0.34M | -4.05M | 2.08M | -1.77M | | -1.17M | -0.88M | 0.12M | 0.15M | -0.69M | -0.56M | 0.88M | 1.46M |
|
Change in Inventory (Quarter)
|
| | | | | | -0.03M | 0.03M | | | -0.04M | 0.02M | | | | -0.94M | 3.30M | 1.22M | -9.36M | -1.29M | 0.69M | 0.79M | -3.26M | -0.02M | -1.82M | -0.11M | -0.16M | 0.63M | -0.33M | -0.50M | 0.25M | -0.04M | -0.12M | 0.35M | -0.04M | -0.02M | -0.05M | -0.06M | 0.12M | 0.05M | 0.00M | -0.01M | -0.09M | 0.11M | -0.12M | -0.13M | 0.66M | 0.15M | -0.38M | 0.11M | 0.20M | 0.06M | -0.16M | -0.09M | -0.01M | -0.10M | 0.27M | -0.08M | -0.26M | -0.03M | 0.24M | -0.33M |
|
Change in Account Payables (Quarter)
|
| | | | -0.01M | -0.01M | -0.10M | | 0.15M | -0.21M | -0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 0.03M | -0.01M | 0.16M | -0.59M | -0.92M | 0.86M | 0.11M | -0.68M | 1.27M | 0.94M | 0.37M | | | | 0.86M | 0.14M | 0.21M | -0.83M | 0.07M | -0.30M | 0.28M | -0.18M | 0.77M | 2.53M | 0.95M | -1.13M | -3.45M | 1.22M | -0.10M | -0.24M | -1.55M | 1.30M | 1.06M | -0.25M | -0.09M | -0.10M | -0.09M | 0.08M | 0.23M | -0.50M | 0.47M | 0.29M | 0.44M | -0.64M | 1.77M | -1.97M | -0.04M | -0.05M | 0.91M | -0.14M | -0.67M | 0.61M | 1.32M | -2.64M | 0.02M | 0.48M | 1.07M | -1.42M | 0.01M | -0.01M | 1.49M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | | -0.58M | | | |
|
Other Working Capital Changes (Quarter)
|
| -0.11M | | | -0.65M | -5.74M | -0.07M | -0.06M | -0.20M | -3.45M | -0.10M | -0.02M | | | | 1.08M | 1.68M | 0.84M | 2.20M | 1.39M | -1.16M | -0.69M | -3.06M | -0.03M | 0.03M | 0.02M | -2.30M | 0.00M | -0.01M | -0.02M | 0.54M | -0.04M | -0.01M | -0.16M | 0.28M | 0.02M | -0.03M | -0.11M | 0.15M | 0.01M | -0.36M | -0.76M | 0.01M | | | -0.00M | -0.06M | 283.00 | 0.25M | 0.03M | -0.35M | -0.01M | -0.14M | 0.11M | -0.06M | -0.07M | 0.05M | 0.07M | -0.04M | -0.06M | 0.25M | 0.88M |
|
Capital Expenditures (Quarter)
|
| | | 0.29M | 1.03M | 1.29M | 1.41M | 1.41M | | | | | | | | | | | | 0.51M | 0.15M | 0.04M | 0.25M | 0.73M | -1.63M | 2.26M | 0.34M | 0.45M | 0.14M | 0.11M | 0.11M | 0.11M | 0.02M | -0.00M | -0.26M | | | | | | | | | | | | 0.01M | | | | | | | 0.00M | -0.00M | | 0.07M | 0.64M | 0.11M | 0.01M | 0.00M | 0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.03M | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | -0.29M | 0.84M | 1.25M | -1.50M | -1.50M | 1.50M | 1.50M | 1.50M | 1.50M | | | | | | 0.06M | -0.42M | -0.51M | -0.15M | -0.04M | -0.25M | -0.73M | -0.18M | -0.44M | -0.34M | -0.45M | -2.64M | -0.11M | -0.11M | -0.11M | -0.02M | 0.00M | -0.00M | | | | 0.03M | | | | 0.03M | | | | -0.01M | | | | | | | -0.00M | 0.00M | | -0.07M | -0.64M | -0.11M | -0.01M | -0.00M | -0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | 0.13M | 0.13M | | | | | | | 1.00 | | | | | | | | | | | | | | | | | 0.03M | -0.05M | -0.02M | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 0.13M | 0.29M | 0.37M | 1.50M | 2.62M | 3.36M | 0.21M | 4.95M | 4.95M | 6.02M | 0.11M | | | | 0.01M | 1.30M | 8.65M | -1.00 | -3.00M | | | 0.57M | -0.01M | -0.01M | 0.02M | 5.12M | -0.01M | -0.51M | -0.51M | -0.51M | -0.64M | -0.26M | 0.18M | 0.08M | -0.04M | 1.28M | 0.48M | 0.74M | 0.17M | 0.24M | -0.06M | -0.06M | 0.50M | 0.09M | -0.02M | 0.02M | -0.00M | 0.25M | | -0.19M | 0.21M | | | | -9.31M | | -3.26M | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | -738.00 | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| 0.01M | 0.01M | -0.01M | 0.01M | 0.01M | 0.10M | -0.10M | 0.32M | 0.01M | 0.19M | -0.12M | 0.10M | 0.28M | 0.51M | -0.24M | -0.07M | 8.24M | | -5.20M | -1.06M | -0.05M | 0.17M | -0.61M | 0.14M | 1.43M | 5.70M | -3.37M | -2.69M | 0.67M | 0.05M | -1.79M | -0.14M | -0.04M | 0.14M | 0.03M | 0.71M | -0.32M | 0.50M | -1.04M | 0.13M | -0.28M | 0.27M | 1.39M | -0.29M | -0.82M | 0.52M | -1.01M | 0.13M | 0.75M | 0.25M | 0.99M | -0.55M | 0.55M | 18.44M | -9.75M | -2.75M | -4.05M | -0.94M | -0.27M | -1.73M | 0.31M |
|
Beginning Cash Balance (Quarter)
|
| | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| -0.13M | -0.28M | -0.38M | -1.40M | -2.54M | -3.17M | -1.72M | | | -4.32M | -0.23M | | | | -0.25M | -1.31M | -0.35M | -1.06M | -2.20M | -1.06M | -0.05M | -0.40M | -0.60M | 1.96M | -0.40M | 0.58M | -3.36M | 0.33M | 1.19M | 0.57M | -1.15M | 0.13M | -0.23M | 0.32M | 0.07M | -0.07M | | -1.58M | -1.21M | -0.11M | -0.21M | 0.30M | 0.89M | -0.39M | -0.81M | 0.09M | -1.01M | -0.12M | 0.76M | 0.44M | 0.78M | -0.55M | 0.55M | 18.44M | -0.44M | -2.75M | -0.79M | -0.94M | -0.27M | -1.73M | 0.31M |
|
Net Cash Flow (Quarter)
|
| 0.00M | 0.01M | -0.01M | 1.97M | 2.61M | 0.10M | -1.59M | 6.44M | 6.44M | 3.20M | 1.38M | | | | -0.24M | -0.01M | 8.36M | -1.48M | -5.20M | -1.06M | -0.05M | 0.17M | -0.61M | 0.14M | 1.43M | 5.70M | -3.37M | -2.69M | 0.67M | 0.05M | -1.79M | -0.14M | -0.04M | 0.14M | 0.03M | 1.22M | 0.48M | -0.80M | -1.04M | 0.12M | -0.28M | 0.27M | 1.39M | -0.29M | -0.82M | 0.11M | -1.01M | 0.13M | 0.76M | 0.25M | 0.99M | -0.55M | 0.55M | 18.44M | -9.75M | -2.75M | -4.05M | -0.94M | -0.27M | -1.73M | 0.31M |