|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | -0.17M | 0.28M | 0.79M | -0.34M | -0.32M | -0.02M | -2.44M | -2.56M | -2.57M | -2.07M | -2.53M | -0.11M | 1.31M | 0.73M | 4.50M | -1.83M | -0.47M | 0.24M | -0.28M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.28M | 0.13M | 0.31M | 0.19M | 0.21M | 0.12M | 0.33M | 0.21M | 0.42M | 0.05M | 0.38M | 0.26M | 0.26M | 0.01M | 0.26M | 0.13M | 0.21M | 0.25M | 0.42M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 0.00M | | | | | | | | | 0.07M | 0.10M | -0.02M | 0.04M | -0.04M | | -0.29M | -0.02M | | -0.09M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.05M | 0.72M | 0.16M | 0.07M | 0.08M | 0.16M | -0.07M | -0.21M | -0.04M | 0.05M | -0.03M | 0.01M | -0.03M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.98M | 0.22M | 1.23M | 4.26M | 0.80M | -0.20M | 3.29M | 1.57M | -0.69M | -3.99M | 0.59M | -0.92M | -1.82M | 0.31M | -0.28M | 0.49M | 6.87M | 0.60M | -1.74M | -1.34M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.32M | 0.35M | 0.40M | 0.57M | 0.53M | 0.56M | 0.57M | 0.58M | 0.45M | 0.48M | 0.48M | 0.46M | 0.45M | 0.40M | 0.40M | 0.39M | 0.36M | 0.36M | 0.34M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 0.82M | 0.50M | 0.37M | 1.12M | -0.16M | -0.28M | -0.94M | 0.07M | 1.10M | -1.15M | 0.25M | 1.79M | -0.56M | 1.23M | 5.27M | -4.50M | -1.76M | 2.08M | 0.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 1.37M | 0.13M | 0.27M | -0.80M | -0.33M | 2.07M | -0.31M | 1.03M | 0.42M | -1.22M | 0.22M | 1.04M | -0.56M | -0.38M | -0.19M | -0.61M | 0.41M | 1.31M | -0.44M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 0.01M | -0.34M | 0.34M | 0.17M | -0.46M | -0.29M | 0.36M | 0.24M | -0.18M | -0.07M | 0.41M | -0.27M | -0.06M | 0.14M | 0.03M | 0.29M | -0.76M | 0.39M | 1.16M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | -0.09M | -0.13M | -0.17M | 0.58M | -0.19M | -0.12M | 2.40M | -0.38M | -1.63M | 1.08M | 1.10M | -1.24M | -1.78M | -0.09M | 0.88M | 0.85M | -0.15M | -0.68M | -4.62M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.91M | 0.57M | 0.41M | 0.51M | 0.75M | 0.60M | 0.75M | 0.76M | 0.67M | 0.08M | -0.75M | | | | 0.14M | 0.06M | 0.05M | -0.02M | 0.17M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.83M | -0.91M | -0.57M | -0.41M | -0.51M | -0.75M | -0.60M | -0.75M | -0.76M | -0.67M | -0.08M | -0.09M | 0.00M | | -0.09M | -0.04M | -0.25M | -0.05M | -0.24M | -0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.00M | 0.12M | 0.07M | 0.02M | | 0.09M | | -0.07M | -0.59M | 0.13M | -0.03M | -0.04M | -0.04M | 0.24M | | -0.03M | -0.01M | 0.17M | -0.04M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.74M | -0.69M | 0.78M | 3.92M | 0.31M | -0.95M | 2.77M | 0.82M | -1.53M | -5.25M | 0.64M | -1.04M | -1.85M | 0.27M | -0.14M | 0.45M | 6.58M | 0.54M | -1.81M | -1.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.83M | -0.69M | 0.66M | 3.85M | 0.29M | -0.95M | 2.68M | 0.82M | -1.45M | -4.66M | 0.51M | -0.17M | -1.82M | 0.31M | -0.28M | 0.35M | 6.81M | 0.55M | -1.71M | -1.51M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.74M | -0.69M | 0.78M | 3.92M | 0.31M | -0.95M | 2.77M | 0.82M | -1.53M | -5.25M | 0.64M | -1.04M | -1.85M | 0.27M | -0.14M | 0.45M | 6.58M | 0.54M | -1.81M | -1.39M |