|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.02M | -2.54M | -2.36M | -1.22M | -1.52M | -1.66M | -1.44M | -1.50M | -1.70M | -1.63M | -1.41M | -1.06M | -1.19M | -2.06M | -1.29M | -1.43M | -2.12M | -1.72M | -1.65M | -0.74M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | 0.03M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.02M | -0.09M | 0.08M | 0.04M | 0.01M | 0.03M | 0.01M | 0.24M | 0.05M | 0.01M | -0.41M | 0.05M | 0.31M | 20.00 | 0.50M | 0.04M | 0.03M | 54.00 | 0.83M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.07M | 0.07M | 0.24M | 0.24M | 0.24M | 361.00 | 0.07M | 0.32M | 323.00 | 0.03M | 121.00 | 0.12M | 0.76M | 0.09M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.89M | 0.34M | 0.21M | 3.04M | 3.04M | 0.23M | 0.01M | 0.01M | 2.76M | 0.15M | 0.01M | 0.02M | 0.01M | 2.66M | 0.01M | 0.04M | 0.39M | 491.00 | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | | | | | | | | 0.02M | 0.00M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 2.18M | 1.80M | 0.29M | 0.05M | 1.99M | 0.03M | 0.38M | 1.99M | 0.03M | 2.05M | 1.95M | 0.02M | 0.19M | 1.87M | 0.01M | 441.00 | 0.85M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.51M | -2.16M | -1.87M | -1.17M | -1.50M | -1.84M | -0.92M | -0.73M | -0.55M | 0.05M | -1.27M | -1.45M | -1.00M | -1.52M | -1.43M | -0.41M | -1.11M | -0.51M | -1.83M | -1.28M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | 0.06M | 0.01M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.12M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | -0.01M | -0.03M | 0.04M | 0.04M | -0.03M | -0.01M | 0.05M | 0.20M | 0.28M | -0.43M | 0.61M | -0.58M | -0.03M | -0.11M | 0.30M | 1.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | -0.17M | -0.23M | 0.02M | 0.08M | -0.20M | -0.03M | 0.06M | 0.00M | -0.05M | -0.06M | 0.25M | -0.17M | 1.01M | -0.28M | -0.03M | 0.36M | -0.32M | 0.37M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.20M | 0.22M | -0.39M | 0.09M | 0.09M | 0.01M | 0.17M | 0.00M | 0.16M | 0.17M | 0.12M | -0.10M | 0.15M | -0.03M | 0.27M | -0.12M | 0.10M | -0.03M | 0.21M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.13M | -0.09M | 0.00M | 0.06M | 0.20M | -0.28M | 0.26M | -0.05M | 1.91M | -0.30M | -1.57M | -0.00M | 0.24M | -1.18M | 1.05M | 0.81M | 0.79M | -0.53M | -1.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.03M | 0.04M | 0.01M | 0.01M | | | 0.01M | | | | | | | | 0.02M | 0.00M | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | | 0.00M | 0.01M | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | | 0.07M | 0.03M | 0.04M | 0.04M | 0.04M | 0.02M | 0.03M | 0.04M | 0.10M | 0.03M | 0.07M | 0.06M | 0.02M | 0.04M | 0.02M | 0.02M | 0.02M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 2.27M | 0.95M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.01M | -0.04M | -0.08M | -0.01M | -0.03M | -3.94M | 1.30M | -0.55M | 2.24M | 0.91M | -0.10M | -0.03M | -0.08M | -0.06M | -0.04M | -0.04M | -0.02M | -0.02M | -0.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.02M | | | 0.08M | 0.05M | 0.18M | 0.07M | 0.23M | 0.06M | 0.12M | 0.19M | 0.07M | 0.34M | 0.01M | 0.11M | 0.04M | 0.05M | 0.04M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 2.08M | 0.11M | | 0.58M | 4.22M | 1.74M | | -0.01M | | | | -0.02M | 12.96M | | 0.01M | -0.02M | | | -0.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.00M | | | -0.00M | 0.00M | -0.00M | -0.00M | 0.01M | -0.01M | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | -0.08M | -1.80M | -1.23M | -0.94M | 2.34M | -3.13M | 0.57M | -1.12M | 2.27M | -0.36M | -1.55M | -1.06M | 11.35M | -1.49M | -0.45M | -1.17M | -0.53M | -1.85M | -1.31M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.57M | -2.13M | -1.91M | -1.17M | -1.51M | -1.84M | -0.92M | -0.73M | -0.55M | 0.05M | -1.27M | -1.45M | -1.00M | -1.52M | -1.43M | -0.44M | -1.11M | -0.51M | -1.83M | -1.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | -0.08M | -1.80M | -1.24M | -0.94M | 2.35M | -3.12M | 0.57M | -1.12M | 2.28M | -0.36M | -1.55M | -1.06M | 11.35M | -1.49M | -0.45M | -1.17M | -0.53M | -1.85M | -1.31M |