|
Net Income (Quarter)
|
-0.45M | -0.73M | -0.81M | -0.66M | 0.38M | -1.17M | -0.43M | -0.98M | -0.24M | -0.60M | -0.66M | -1.05M | -0.71M | -0.32M | -0.72M | -1.02M | -0.90M | -0.56M | -0.67M | -0.46M | -0.60M | -0.53M | -0.25M | -0.74M | -0.61M | -0.61M | -0.67M | -0.62M | -0.60M | -0.57M | -1.25M | -1.01M | -0.77M | -0.61M | -1.21M | -0.95M | -0.98M | -0.61M | -1.39M | -0.94M | -0.83M | -1.10M | -2.34M | -1.25M | -1.64M | -1.69M | -2.02M | -2.28M | -2.80M | -6.79M | -7.81M | -3.83M | -3.53M | -3.63M | -5.07M | -3.04M | -4.92M | 1.30M | -4.63M | -15.52M | -4.46M | -4.87M |
|
Depreciation and Depletion (Quarter)
|
| | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.60M | 0.70M | 0.70M | 0.70M | 0.50M | 0.70M | 0.60M | 0.60M |
|
Share-based Compensation (Quarter)
|
| -0.11M | 0.16M | 0.01M | 0.01M | 0.91M | 0.38M | 0.21M | 0.25M | 0.21M | -0.66M | | 0.28M | 0.32M | -0.29M | 0.07M | 0.85M | 0.11M | 0.39M | 0.01M | 0.00M | 0.09M | 0.01M | 0.06M | 0.08M | -0.07M | 0.29M | 0.04M | 0.05M | 0.03M | 0.10M | 0.00M | 0.00M | 0.20M | 0.03M | 0.00M | 0.00M | -0.05M | 0.04M | 0.08M | 0.03M | 0.03M | 0.20M | 0.12M | 0.10M | 0.10M | 0.27M | 0.09M | 0.10M | 0.10M | 1.69M | 0.08M | 0.10M | 0.10M | 2.37M | 0.55M | 1.60M | 0.20M | -1.60M | 0.52M | 1.50M | 0.10M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | | | | | | | | | | | | | | 0.03M | | 620.00 | 0.06M | 0.19M | 0.03M | 0.04M | 0.09M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 0.27M | | | -0.01M | 0.05M | 0.04M | | 0.05M | -0.04M | 0.60M | 0.60M | 0.27M | 15.39M | | | | 15.34M | | | | 0.05M | | | | | | | 0.02M | -0.02M | | 831.00 | | | | 800.00 | 0.00M | -25.00 | 0.05M | 0.03M | 0.53M | -0.61M | | | 3.69M | 1.85M | | 0.01M | 0.25M | -0.25M | -0.03M | 0.59M | 0.07M | -4.58M | -0.02M | 0.12M | 0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | 7.81M | | | | | | 0.03M | 0.03M | 0.02M | | | | 15.20M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | 0.00M | 1.80M | 1.40M | 1.30M | 1.00M | 0.70M |
|
Cash from Operations (Quarter)
|
| -0.33M | -0.38M | -0.52M | -0.64M | -0.48M | -0.33M | 0.04M | -0.42M | -0.38M | -0.40M | -0.30M | -0.39M | -0.41M | -0.49M | -0.46M | -0.83M | -0.46M | -0.07M | -0.60M | -0.55M | -0.35M | -0.97M | -0.28M | -0.65M | -0.51M | -0.36M | 0.02M | -0.47M | -0.99M | -1.99M | 0.47M | -0.11M | -0.76M | -0.30M | -0.22M | -2.62M | -0.60M | -1.38M | -1.55M | -0.80M | -0.87M | -0.91M | -0.86M | -2.90M | -1.41M | -1.25M | -1.91M | -5.52M | -8.30M | -2.39M | -0.62M | -4.44M | -8.71M | 0.46M | -3.03M | 2.93M | -2.96M | 0.86M | -1.76M | -0.32M | -4.62M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.80M | -0.02M | |
|
Amortizatization of Intangibles (Quarter)
|
| | 0.43M | | | 0.13M | 0.14M | | | | | | | | | | | | | | | | | | | | | | 805.00 | 0.02M | | 0.38M | 0.18M | 0.09M | -0.55M | 0.30M | 0.22M | 0.00M | 0.00M | 0.01M | | | | | | | 0.03M | 0.01M | -0.01M | | | | | | 0.61M | 0.04M | 0.37M | 0.21M | 0.20M | 0.03M | 0.04M | 0.69M |
|
Amortization of Deferred Charges (Quarter)
|
| | | 0.12M | 0.13M | -0.25M | 0.01M | 0.03M | | 0.48M | 0.16M | 0.11M | 0.11M | 0.11M | 0.11M | 0.04M | -0.04M | 0.00M | 0.42M | 0.13M | 0.13M | | -0.24M | 0.03M | 0.03M | 0.03M | -0.08M | 800.00 | | | 0.27M | | | | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.05M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.04M | 0.19M | 0.30M | 0.31M | 0.33M | 0.33M | 0.36M | 0.36M | 0.81M | 0.93M | 0.99M | 0.88M | 0.88M | 0.95M | 0.81M | 0.90M |
|
Change in Receivables (Quarter)
|
| 0.08M | -0.03M | -0.07M | 0.02M | -0.24M | -1.13M | 1.26M | 0.11M | -0.07M | -2.42M | -0.25M | -0.08M | 0.00M | 0.19M | -0.17M | 0.28M | 0.07M | -0.27M | 0.03M | 0.30M | -0.03M | 0.45M | -0.67M | 0.05M | 0.06M | 0.89M | -0.69M | -0.04M | -0.29M | -0.13M | 0.87M | -0.18M | 0.10M | 0.50M | -0.10M | 0.18M | -0.30M | -0.30M | 0.21M | -0.15M | 0.48M | 0.48M | -0.20M | 1.23M | -0.33M | 1.35M | -1.19M | 0.26M | 3.17M | -1.63M | 2.45M | 3.54M | 4.47M | -1.01M | 3.90M | -7.18M | -1.72M | -3.19M | -0.73M | -1.27M | -0.16M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | -0.01M | 0.07M | 0.00M | 0.01M | -0.02M | -0.03M | 0.08M | -0.05M | 0.17M | 0.13M | 0.43M | -0.09M | 0.03M | -0.35M | 0.16M | 0.14M | 0.07M | -0.54M | 0.05M | 0.34M | 0.52M | 1.10M | -1.82M | 0.35M | -0.14M | 0.37M | 0.05M | 0.08M | -0.13M | 0.11M | 0.61M | -0.30M | -0.33M | -1.04M | 0.45M | 0.37M | 0.18M | -0.53M | 0.63M | 2.91M | 4.76M | -0.06M | 0.41M | -0.45M | 1.19M | -3.73M | -0.42M | 1.38M | -0.60M | -0.15M | -0.59M | -0.90M | -0.18M |
|
Change in Account Payables (Quarter)
|
| 0.18M | 0.02M | -0.04M | 0.04M | 0.16M | -0.16M | -0.80M | -0.10M | 0.79M | -0.73M | -0.09M | 0.06M | | -0.03M | 0.14M | -0.31M | 0.04M | -0.03M | -0.01M | 0.02M | 0.31M | -0.06M | -0.19M | -0.03M | 0.05M | 0.52M | -0.17M | 0.27M | -0.31M | -0.18M | 0.11M | 0.38M | -0.23M | 0.62M | 0.01M | -0.72M | 0.06M | 0.69M | -0.22M | | 0.11M | -0.11M | 0.17M | 0.18M | -0.29M | 0.75M | 0.49M | 1.62M | 0.14M | -0.96M | 4.24M | 0.07M | 0.04M | 0.49M | 0.96M | -2.61M | -0.04M | 0.80M | -0.74M | -1.11M | -1.10M |
|
Change in Accured Expenses (Quarter)
|
| 141.00 | 0.04M | 0.00M | 0.00M | 0.19M | -0.19M | 0.00M | 0.11M | 0.09M | 0.05M | 0.08M | 0.03M | 0.02M | 0.13M | -0.01M | -0.05M | -0.03M | 0.01M | 0.13M | -0.07M | -0.01M | -0.07M | 0.04M | 0.05M | 0.07M | 0.01M | 0.15M | 0.02M | 0.08M | -0.11M | -0.02M | 0.04M | 0.01M | 0.13M | 0.08M | -0.37M | 0.06M | -0.05M | 0.08M | 0.09M | 0.01M | -0.09M | 0.14M | -0.14M | 0.03M | 0.30M | 0.39M | -0.24M | 0.05M | 0.72M | 0.93M | -0.93M | 1.39M | -0.37M | 0.01M | 1.70M | -1.49M | -0.81M | 0.23M | -0.34M | -0.31M |
|
Change in Taxes (Quarter)
|
| | | | | | 0.01M | -0.01M | | 0.01M | -0.00M | -0.00M | -22.00 | 0.00M | -0.00M | | 0.04M | -0.04M | 0.06M | 0.02M | 0.02M | -0.01M | 0.02M | -0.10M | -0.00M | 0.01M | 0.03M | -0.03M | -0.00M | -0.01M | 46.00 | 0.03M | 0.02M | -0.01M | -0.05M | -129.00 | 0.01M | 0.12M | -0.13M | 0.02M | -0.01M | 0.06M | 0.01M | -0.05M | 0.07M | -0.04M | -0.02M | 0.01M | 0.05M | -0.05M | -0.03M | -0.02M | 0.00M | 0.08M | 0.12M | 0.00M | 0.34M | -0.32M | -0.04M | 0.24M | 0.06M | 0.02M |
|
Other Working Capital Changes (Quarter)
|
| -0.02M | -0.02M | -0.04M | 0.01M | 0.01M | 0.02M | -0.03M | 0.00M | 0.01M | 0.02M | 0.05M | 0.05M | -0.16M | 0.07M | | 0.04M | -0.01M | 0.69M | 0.04M | 0.01M | -0.09M | -0.46M | 0.02M | -0.15M | 0.19M | -0.20M | 0.04M | -0.03M | | -0.01M | 0.18M | -0.12M | 0.26M | 0.44M | 0.07M | 0.33M | 0.09M | -0.02M | 0.01M | -0.02M | 0.03M | -0.01M | -0.01M | -0.01M | 0.08M | -0.05M | 0.07M | 0.21M | -0.13M | -0.18M | -0.30M | 0.30M | | -0.92M | -0.15M | -0.25M | -0.11M | 0.65M | -0.04M | 0.04M | -0.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | 0.01M | | | 0.01M | | | | 0.04M | 0.00M | | | | 0.08M | | | 0.01M | 0.05M | | 0.07M | 0.03M | 0.02M | 0.00M | 1.00 | 0.00M | 0.02M | | | | 0.02M | 0.00M | 0.00M | 0.00M | 0.02M | 0.13M | 0.02M | 0.01M | 0.11M | 0.03M | 0.13M | 0.30M | 0.03M | 0.13M | 0.09M | 0.54M | 0.12M | 0.31M | 0.21M | 0.27M | 0.15M | 0.10M | 0.14M | 0.19M | 0.40M | 0.05M | 0.76M | -0.45M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 962.00 | 875.00 | 90.00 | 543.00 | 0.03M | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.02M | 0.04M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.05M | 0.02M | 0.05M | 0.02M | 0.06M | 0.01M | 0.03M | | | | | 0.02M | 0.01M | 0.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | | | -0.81M | | | | 4.65M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | -0.01M | | | -0.01M | | | | -0.04M | -0.00M | | | | -0.08M | | -0.17M | -0.03M | -0.06M | -0.01M | -0.07M | -0.04M | -0.03M | -0.00M | -876.00 | -0.00M | -0.02M | -0.03M | -0.02M | 0.04M | -0.03M | -0.01M | -0.01M | -0.02M | -0.06M | -0.14M | -0.04M | -0.04M | -0.14M | -0.06M | -0.15M | -0.33M | -0.05M | -0.95M | -0.13M | -0.56M | -0.17M | -0.33M | -0.27M | -0.28M | -4.83M | -2.82M | -0.14M | -0.70M | -0.40M | -0.07M | -0.77M | 0.43M |
|
Other financing activities (Quarter)
|
| -0.01M | | 0.00M | -0.00M | 0.25M | -0.16M | 0.03M | 0.06M | | -0.08M | 0.15M | 0.01M | | -0.15M | 0.01M | -0.01M | 0.01M | | | | | 0.01M | 0.02M | -0.02M | | 0.00M | 0.00M | 0.00M | | 0.05M | 0.01M | | | | | 1.37M | | | | | | | | | | | | | | | 1.70M | | | -0.15M | | | | | | 1.35M | |
|
Cash from Financing Activities (Quarter)
|
| 0.31M | 0.39M | 1.00M | 0.46M | 0.96M | -0.03M | | | | -0.01M | 1.69M | 0.08M | -0.00M | -0.00M | 0.89M | 0.21M | 0.85M | 0.92M | 0.02M | -0.00M | 0.42M | 0.95M | 0.50M | 0.83M | 0.28M | 0.32M | 0.02M | 0.70M | 0.86M | 2.28M | -0.59M | 0.00M | 0.85M | 0.32M | 0.12M | 8.43M | -0.00M | -0.00M | 0.28M | 0.36M | 11.29M | 15.41M | 2.42M | 0.14M | -0.49M | 0.17M | 0.09M | 0.23M | -0.22M | -0.44M | 0.26M | 27.41M | 0.06M | -0.01M | 0.28M | 1.12M | -0.18M | -0.01M | -0.01M | 2.18M | 4.42M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.14M | -0.12M | -0.04M | -0.75M | -0.22M | -0.18M | -0.29M |
|
Change in Cash (Quarter)
|
| -0.02M | -0.00M | 0.48M | -0.18M | 0.48M | -0.38M | 0.04M | 0.54M | -0.38M | -0.41M | 1.39M | -0.30M | -0.45M | -0.50M | 0.44M | -0.62M | 0.40M | 0.78M | -0.58M | -0.72M | 0.04M | -0.08M | 0.20M | 0.11M | -0.26M | -0.07M | 0.04M | 0.23M | -0.14M | 0.27M | -0.15M | -0.13M | 0.13M | -0.01M | -0.12M | 5.79M | -0.62M | -1.44M | -1.42M | -0.48M | 10.38M | 14.37M | 1.51M | -2.91M | -2.23M | -1.13M | -2.77M | -5.42M | -9.07M | -3.00M | -0.69M | 22.69M | -8.92M | -4.37M | -5.43M | 3.79M | -3.88M | -0.30M | -2.07M | 0.91M | -0.07M |
|
Free Cash Flow (Quarter)
|
| -0.33M | -0.38M | -0.52M | -0.64M | -0.48M | -0.34M | 0.04M | -0.42M | -0.38M | -0.40M | -0.30M | -0.39M | -0.45M | -0.49M | -0.46M | -0.83M | -0.46M | -0.15M | -0.60M | -0.55M | -0.36M | -1.02M | -0.28M | -0.72M | -0.54M | -0.38M | 0.02M | -0.47M | -1.00M | -2.01M | 0.47M | -0.11M | -0.76M | -0.33M | -0.23M | -2.63M | -0.60M | -1.40M | -1.68M | -0.82M | -0.89M | -1.02M | -0.89M | -3.03M | -1.71M | -1.27M | -2.04M | -5.60M | -8.84M | -2.51M | -0.93M | -4.65M | -8.97M | 0.31M | -3.13M | 2.79M | -3.15M | 0.46M | -1.81M | -1.07M | -4.17M |
|
Net Cash Flow (Quarter)
|
| -0.02M | 0.01M | 0.48M | -0.18M | 0.48M | -0.38M | 0.04M | -0.42M | -0.38M | -0.41M | 1.39M | -0.30M | -0.45M | -0.50M | 0.44M | -0.62M | 0.40M | 0.78M | -0.58M | -0.72M | 0.04M | -0.08M | 0.20M | 0.11M | -0.26M | -0.07M | 0.04M | 0.23M | -0.14M | 0.27M | -0.15M | -0.13M | 0.13M | -0.01M | -0.12M | 5.79M | -0.62M | -1.44M | -1.42M | -0.48M | 10.38M | 14.37M | 1.51M | -2.91M | -2.23M | -1.13M | -2.77M | -5.42M | -9.07M | -3.00M | -0.69M | 22.69M | -8.92M | -4.38M | -5.57M | 3.91M | -3.84M | 0.45M | -1.84M | 1.09M | 0.24M |