|
Net Income (Quarter)
|
-2.98M | -0.19M | -3.53M | -3.66M | -16.01M | -14.51M | 5.56M | -0.85M | -2.57M | -2.79M | -7.48M | -9.84M | -6.34M | 3.53M | -10.44M | -0.26M | -5.67M | -1.40M | -4.20M | -5.32M | -6.65M | 5.64M |
|
Depreciation and Depletion (Quarter)
|
0.04M | 0.04M | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.03M | 0.02M | 0.02M | 0.04M |
|
Share-based Compensation (Quarter)
|
| | | | | 0.13M | 0.52M | 0.40M | 0.10M | 0.38M | 0.35M | 0.10M | 0.10M | 0.23M | 0.23M | 0.20M | 0.10M | 0.30M | 0.24M | 0.10M | 0.10M | 0.29M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 170.07M | 0.17M | 0.01M | | | 0.01M | 0.01M | | 0.00M | 0.00M | 0.00M | | | 0.23M | 0.23M |
|
Gains from Investment Securities (Quarter)
|
0.10M | -0.17M | 0.00M | 0.00M | 0.70M | 0.05M | 0.03M | -5.37M | 1,840.16M | 17.93M | -1.03M | -0.38M | -0.60M | 2.02M | 3.43M | -5.44M | 0.68M | 1.38M | 0.02M | -0.15M | 0.28M | 0.44M |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.41M | 0.04M | -0.00M | 0.00M | -0.00M | 0.04M | 0.09M | -0.02M | -0.01M | 0.01M | 0.05M | 0.09M | -0.04M | 0.07M | 0.01M | 0.03M | 0.05M | -0.05M | -0.01M | 0.01M | -0.03M |
|
Non-cash Items (Quarter)
|
| | | | | 1.69M | 0.01M | 7.33M | 0.01M | 0.00M | 251.50M | | | 0.03M | 0.03M | 0.04M | 0.06M | 0.01M | 0.10M | 0.13M | 0.52M | 0.52M |
|
Cash from Operations (Quarter)
|
| -0.69M | -3.44M | -1.06M | -1.23M | -20.99M | -2.11M | 0.12M | -5.94M | -8.27M | -3.70M | -10.32M | -2.00M | -8.87M | -3.33M | -4.72M | -1.21M | -1.02M | -4.10M | -3.10M | -3.79M | -2.42M |
|
Amortizatization of Intangibles (Quarter)
|
0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.10M | 0.10M | 0.10M | 0.35M | 0.14M | 0.10M | 0.10M | 0.25M | 0.18M | 0.10M | 0.33M | 0.19M | 0.19M | -0.18M | 0.56M | 0.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.04M | 0.04M | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.03M | 0.02M | 0.02M | 0.04M |
|
Change in Receivables (Quarter)
|
| 2.21M | -1.51M | 0.01M | 0.29M | 1.82M | 1.43M | -3.08M | -0.46M | 2.18M | 0.38M | -1.87M | 1.70M | 1.33M | -1.58M | -0.01M | 1.40M | 0.49M | -1.33M | -0.09M | -0.95M | 4.27M |
|
Change in Inventory (Quarter)
|
| 1.15M | 1.37M | -1.70M | -1.28M | -0.98M | 0.41M | 4.04M | 3.28M | -4.92M | -0.50M | 8.12M | 1.28M | -5.15M | -4.00M | -2.96M | 2.58M | 0.15M | -0.12M | -2.50M | 0.30M | 0.87M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | -0.59M | -2.85M | 2.15M | -0.17M | 1.44M | -6.12M | 1.32M | 3.36M |
|
Change in Accured Expenses (Quarter)
|
| 5.86M | 0.19M | -0.04M | 0.16M | -1.08M | -0.37M | 1.65M | 2.24M | -2.61M | 0.27M | -0.38M | 6.24M | -12.49M | -0.26M | -0.63M | 1.06M | -0.39M | 0.31M | 1.22M | 0.75M | -1.66M |
|
Other Working Capital Changes (Quarter)
|
| 0.15M | 0.08M | 0.03M | -0.35M | 4.04M | -3.61M | -0.08M | -0.42M | 3.34M | 0.83M | -1.08M | -0.09M | 0.17M | 0.12M | -0.09M | -0.06M | 0.17M | 0.22M | -0.59M | -0.17M | 1.23M |
|
Capital Expenditures (Quarter)
|
| | | | -0.00M | 0.01M | 0.01M | 0.03M | 0.00M | 0.00M | 0.01M | | | -0.01M | 0.06M | -0.01M | | -0.04M | 0.00M | 0.00M | -0.00M | -0.00M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | 0.36M | 0.04M | 0.06M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | 0.00M | -0.01M | -0.01M | -0.03M | -3.03M | -2.09M | -0.01M | 0.18M | 0.38M | 0.07M | | | | -0.00M | -0.00M | -0.00M | 0.00M | 3.00M |
|
Other financing activities (Quarter)
|
| | | | 0.12M | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 4.34M | | | -0.12M | 43.83M | | | 4.63M | | | | 0.59M | 6.71M | 5.80M | 5.28M | -0.30M | 4.05M | | | | 2.35M |
|
Change in Cash (Quarter)
|
| 3.67M | -3.44M | -1.58M | -1.34M | 22.83M | -2.12M | 9.48M | -4.34M | -10.36M | -3.70M | -9.05M | -1.03M | -2.08M | 2.47M | 0.56M | -1.51M | 3.03M | -4.12M | 5.45M | -3.82M | 2.98M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | 4.20M | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| -0.69M | -3.44M | -1.06M | -1.22M | -21.00M | -2.12M | 0.09M | -5.94M | -8.27M | -3.71M | -10.32M | -2.00M | -8.86M | -3.38M | -4.71M | -1.21M | -0.98M | -4.10M | -3.10M | -3.78M | -2.41M |
|
Net Cash Flow (Quarter)
|
| 3.64M | -3.44M | -1.06M | -1.34M | 22.83M | -2.12M | 0.09M | -4.34M | -10.36M | -3.71M | -10.15M | -1.03M | -2.08M | 2.47M | 0.56M | -1.51M | 3.03M | -4.10M | -3.10M | -3.78M | 2.94M |