|
Net Income (Quarter)
|
-1.84M | -1.66M | -2.37M | -2.15M | -4.14M | -8.58M | -2.35M | -3.37M | -3.60M | -3.84M | -0.01M | -0.13M | 0.10M | 0.66M | | -4.46M | -3.45M | -4.53M | -4.19M | -2.80M | -4.08M | -1.39M | -1.21M | -2.63M | -2.36M | -2.51M | -2.32M | -4.75M | -6.71M | -4.89M | -6.25M | -7.73M | -8.09M |
|
Depreciation and Depletion (Quarter)
|
| | | | 0.01M | 0.12M | 0.01M | 0.01M | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 0.64M | -0.73M | | 0.83M | 1.55M | 0.24M | -0.07M | 0.05M | -0.09M | 0.13M | 3.48M | -3.34M | | 0.15M | 0.14M | 0.78M | 0.28M | 0.28M | 0.08M | 0.08M | 0.07M | 0.06M | 0.11M | 0.16M | 0.22M | 0.58M | 0.27M | 0.34M | 0.36M | 0.50M | 0.29M | 0.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.24M | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | 327.00 | 837.00 | 0.00M | | 742.00 | 0.00M | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | 0.08M | | | | 0.39M | | | | 274.00 | 0.12M | 0.08M | 0.35M | | | 0.16M | 0.35M | 51.00 | 0.04M | 0.04M | 0.64M | 0.27M | 0.05M | 1.00M | 0.47M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | 1.23M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | 0.37M | | | | | 0.06M | 0.07M | | 0.08M | 0.07M | | 0.36M | | 0.23M | | | | 0.45M | | |
|
Cash from Operations (Quarter)
|
| -0.74M | -0.39M | | -4.45M | -3.22M | -1.85M | -0.41M | -0.56M | -1.50M | -0.31M | -0.54M | -0.33M | -633.00 | -0.43M | | | -4.73M | -4.01M | 6.86M | -0.69M | -1.48M | -1.96M | -1.47M | -2.54M | -1.42M | -2.20M | -4.85M | -8.05M | -3.89M | -6.51M | -6.47M | -6.58M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.08M | 0.09M | 0.05M | 0.01M | | | | | 0.48M | 0.38M | | | 0.22M | 0.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.07M | 0.01M | 0.01M | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | 0.09M | 0.19M | 0.61M | 0.66M | | | | -0.88M | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | -0.01M | | | | | | | | | | | | | | | | | | | | 0.92M | -0.92M | | 0.26M | 1.99M | -0.63M | 0.73M | -1.00M | -0.93M |
|
Change in Account Payables (Quarter)
|
| 0.08M | 0.10M | | -0.03M | 0.19M | 0.19M | 0.07M | -0.08M | 0.23M | -0.02M | 0.17M | 0.19M | | 0.08M | | | | | | | 0.24M | 0.24M | -0.10M | 0.18M | -0.23M | 0.29M | 0.36M | 0.43M | 0.35M | -0.08M | -0.43M | 0.09M |
|
Change in Accured Expenses (Quarter)
|
| 0.06M | -0.00M | | -1.06M | 1.38M | -0.13M | 1.15M | -0.06M | -0.41M | 0.18M | 1.03M | -0.03M | 0.42M | 0.32M | | | 0.03M | -0.44M | 0.47M | 0.16M | 0.36M | -0.34M | 0.67M | 0.59M | -0.27M | -0.34M | 1.09M | 0.20M | -0.29M | 0.71M | 0.45M | -0.05M |
|
Other Working Capital Changes (Quarter)
|
| | -0.55M | | -0.30M | 0.12M | -0.00M | 0.05M | -0.07M | -0.03M | 0.04M | 0.01M | -0.03M | -0.65M | -0.29M | | | 0.50M | 260.00 | 439.00 | 0.03M | 0.63M | 0.96M | -0.04M | -0.35M | 0.57M | 0.83M | 0.02M | -0.06M | 154.00 | 0.02M | 0.02M | -0.42M |
|
Capital Expenditures (Quarter)
|
| | 0.01M | | 0.05M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| 0.14M | 0.66M | | 0.02M | -0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | 9.00M | 9.75M | 7.00M | 9.50M | 3.00M | -12.50M | | | | 6.50M | 12.94M | 12.50M | 9.50M | 11.50M | 10.00M |
|
Cash from Investing Activities (Quarter)
|
| -0.14M | -0.67M | | -0.07M | 0.01M | | | | | | | | | | | | -22.72M | 0.10M | 3.38M | 7.00M | 9.50M | -9.50M | | | | -40.57M | 2.60M | 9.31M | 5.40M | -0.25M | 7.58M | 5.37M |
|
Cash from Financing Activities (Quarter)
|
| 0.84M | 1.05M | | 0.78M | 1.19M | 1.76M | 0.44M | 0.67M | 1.65M | 0.20M | 0.42M | 0.51M | 1.00 | 0.40M | | | 0.01M | | -0.01M | | | | 11.24M | -0.09M | | | -0.01M | | | | | |
|
Change in Cash (Quarter)
|
| -0.05M | | | -3.74M | -2.03M | -0.09M | 0.03M | 0.11M | 0.16M | -0.20M | -0.03M | 0.18M | -632.00 | -0.03M | | | -27.44M | -3.91M | 29.47M | -0.69M | -1.48M | -1.96M | 9.77M | -2.63M | -1.42M | 3.64M | -2.27M | 1.26M | 1.50M | -2.18M | 1.12M | -1.20M |
|
Beginning Cash Balance (Quarter)
|
| 0.07M | | | 0.16M | 0.01M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| -0.74M | -0.40M | | -4.50M | -3.22M | -1.85M | -0.41M | -0.56M | -1.50M | -0.31M | -0.54M | -0.33M | -633.00 | -0.43M | | | -4.73M | -4.01M | 6.86M | -0.69M | -1.48M | -1.96M | -1.47M | -2.54M | -1.42M | -2.20M | -4.85M | -8.05M | -3.89M | -6.51M | -6.47M | -6.58M |
|
Net Cash Flow (Quarter)
|
| -0.05M | -0.01M | | -3.74M | -2.03M | -0.09M | 0.03M | 0.11M | 0.16M | -0.11M | -0.13M | 0.18M | -632.00 | -0.03M | | | -27.44M | -3.91M | 10.23M | 6.31M | 8.02M | -11.46M | 9.77M | -2.63M | -1.42M | -42.77M | -2.27M | 1.26M | 1.50M | -6.77M | 1.12M | -1.20M |