|
Net Income (Quarter)
|
-0.03M | -0.04M | -0.09M | -0.05M | -0.04M | -0.10M | -0.40M | -0.03M | -0.02M | -0.01M | -1.91M | -3.30M | -0.26M | -0.42M | | -0.51M | | | | 0.34M | 0.23M | 0.89M | 0.39M | 1.46M | 0.65M | 0.38M | 0.35M | 0.50M | 0.65M | -0.35M | -0.47M | -0.45M | 0.39M | -3.15M | -0.69M | -1.03M | -1.06M | -5.53M | -1.98M | -0.20M | -1.23M |
|
Depreciation and Depletion (Quarter)
|
| 67.00 | 79.00 | 77.00 | 301.00 | 379.00 | 458.00 | 77.00 | 613.00 | 692.00 | 779.00 | 235.00 | 0.00M | 0.00M | | 795.00 | 97.00 | | | | 0.01M | 0.00M | 0.01M | 0.00M | | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | 0.02M | 0.00M | 0.08M | 0.00M | 0.10M | 0.10M | 0.10M | 0.46M | 0.48M | 0.94M | 0.96M | | 0.11M | | | | | | 0.44M | | 2.04M | | 0.12M | | | | -0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.48M | 0.48M | 0.86M | 1.55M | 1.74M | 1.74M | 0.87M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | 1.50M | | | | 2.64M | 0.52M | 0.50M | 0.27M | 2.64M | 0.08M | 0.08M | 0.44M | | | | 0.52M | 0.47M | 9.00M | 9.00M | 0.05M | -0.00M | 0.05M | 0.05M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | -0.00M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | 2.64M | 2.64M | 2.64M | 0.64M | | | | 0.52M | 0.05M | 0.05M | 0.05M | 0.05M | | 0.05M | 0.05M |
|
Cash from Operations (Quarter)
|
-0.03M | 0.03M | -0.00M | -0.04M | -0.10M | -0.17M | -0.18M | -0.05M | -0.24M | -0.27M | -0.53M | -1.18M | -1.95M | -2.28M | | -0.31M | -0.32M | 0.45M | -0.23M | -0.27M | -0.31M | -0.31M | -0.40M | -0.45M | | | -0.54M | -0.51M | -0.73M | -0.61M | -0.32M | -0.37M | -0.35M | -0.19M | -0.22M | -0.25M | -0.14M | -0.08M | -0.08M | -0.14M | -0.20M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | 0.63M | 0.63M | 0.63M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | 0.02M | 0.02M | 0.01M | 0.09M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 67.00 | 79.00 | 77.00 | 301.00 | 379.00 | 458.00 | 77.00 | 613.00 | 692.00 | 779.00 | 235.00 | 0.00M | 0.00M | | 795.00 | 97.00 | | | | 0.01M | 0.00M | 0.01M | 0.00M | | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 328.00 | 0.00M | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | -0.01M | | | | -0.01M | -0.02M | -0.01M | -0.01M | 0.05M | | | | | | 0.04M | | | -0.04M | 0.09M | 0.09M | -0.04M | -0.10M | 0.09M | 0.03M | -0.19M | 0.01M | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | -0.02M | | | | | | | | | | | | | | | | | | | | 0.13M | -0.03M | 0.02M | 0.10M | -0.03M | -0.02M | -0.01M | 0.01M | -0.01M | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | 0.05M | | | | 0.00M | 0.03M | -0.04M | 0.00M | 0.01M | 0.07M | 0.00M | 0.01M | 587.00 | -0.28M | | | -0.01M | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
-0.01M | 0.06M | 0.05M | 0.00M | 0.04M | 0.03M | 0.03M | -0.00M | 0.01M | 0.05M | 0.04M | 0.05M | 0.04M | 0.08M | | 0.01M | | | -0.01M | | | | -0.03M | -0.09M | | | 0.04M | 0.08M | 0.03M | -0.01M | -0.05M | -0.02M | -0.01M | 0.06M | -0.02M | -0.02M | 0.09M | 0.21M | 0.16M | 0.08M | 0.20M |
|
Other Working Capital Changes (Quarter)
|
0.00M | 0.09M | 0.02M | 0.02M | 0.02M | 0.08M | 0.02M | -260.00 | 0.02M | 0.02M | 0.00M | 1.00M | -0.00M | -0.00M | | | | -0.05M | 0.05M | 0.01M | -0.01M | -0.06M | | | | | | | 0.05M | -0.03M | -0.10M | -0.03M | -0.04M | 0.10M | 0.01M | -0.01M | | 0.03M | -0.01M | 0.02M | 0.06M |
|
Capital Expenditures (Quarter)
|
| 947.00 | 947.00 | | 947.00 | 947.00 | -947.00 | 947.00 | 947.00 | 947.00 | 947.00 | 0.00M | 0.01M | 0.01M | | 625.00 | | | | | | | 0.00M | | | | 0.00M | 0.03M | 0.03M | 0.04M | 0.00M | 0.00M | -0.00M | 0.01M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | 0.03M | 0.02M | 0.01M | | 0.06M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | | 0.33M |
|
Cash from Investing Activities (Quarter)
|
| -947.00 | -0.00M | -7.00 | -0.00M | -0.00M | -947.00 | 0.03M | 0.02M | 0.01M | | -0.00M | 0.06M | 0.06M | -0.02M | -625.00 | -165.00 | -0.02M | 0.09M | | -0.02M | -0.03M | 0.00M | -0.01M | | | -0.00M | -0.03M | -0.03M | -0.05M | -0.01M | 0.01M | 0.00M | 0.03M | | | -0.14M | -0.01M | 0.16M | | 0.39M |
|
Cash from Financing Activities (Quarter)
|
0.04M | 0.12M | 0.12M | | 0.12M | 0.18M | 0.20M | 0.20M | 0.21M | 0.22M | 1.13M | 1.64M | 3.36M | 3.40M | | | 0.12M | 0.03M | 0.36M | 0.17M | 0.25M | 0.90M | | 0.75M | | | 0.90M | 0.04M | 0.68M | 0.75M | 0.23M | 0.23M | 0.24M | 0.06M | 0.23M | 1.27M | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | 0.01M | -0.00M | 0.01M | 0.00M | -0.01M | -876.00 | -0.00M | -0.01M | -0.01M | 0.01M | | | | | -0.00M |
|
Change in Cash (Quarter)
|
0.01M | 0.15M | 0.11M | -0.04M | 0.02M | 0.01M | 0.02M | -0.02M | 0.02M | 0.01M | 0.66M | 0.46M | 1.47M | 1.18M | | -0.32M | -0.23M | 0.51M | 0.05M | -0.10M | -0.09M | 0.60M | -0.40M | 0.30M | | | 0.36M | -0.50M | -0.07M | 0.09M | -0.10M | -0.14M | -0.10M | -0.11M | -0.00M | 0.57M | -0.29M | -0.09M | 0.08M | 0.21M | 0.18M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | 0.66M | | | | 0.25M | | | | 0.25M | | | | 0.28M | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-0.03M | 0.03M | -0.00M | -0.04M | -0.10M | -0.17M | -0.18M | -0.05M | -0.24M | -0.27M | -0.53M | -1.18M | -1.96M | -2.29M | | -0.31M | -0.32M | 0.45M | -0.23M | -0.27M | -0.31M | -0.31M | -0.41M | -0.45M | | | -0.54M | -0.54M | -0.76M | -0.65M | -0.32M | -0.37M | -0.34M | -0.20M | -0.22M | -0.25M | -0.14M | -0.08M | -0.08M | -0.14M | -0.20M |
|
Net Cash Flow (Quarter)
|
0.01M | 0.15M | 0.11M | -0.04M | 0.02M | 0.01M | 0.02M | 0.19M | -0.01M | -0.04M | 0.59M | 0.46M | 1.46M | 1.18M | -0.02M | -0.31M | -0.20M | 0.46M | 0.23M | -0.10M | -0.08M | 0.55M | -0.40M | 0.29M | | | 0.36M | -0.50M | -0.08M | 0.09M | -0.10M | -0.14M | -0.10M | -0.10M | 0.01M | 1.02M | -0.29M | -0.09M | 0.08M | -0.14M | 0.18M |