|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.98M | -0.20M | -1.23M | 0.07M | -0.34M | -0.39M | -0.59M | -0.67M | -0.52M | -0.56M | -0.52M | -0.69M | -0.40M | -0.26M | -0.26M | -0.31M | -0.24M | -0.22M | -0.38M | -0.42M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 1.74M | 0.87M | -0.42M | 0.03M | 17.00 | 0.30M | 0.39M | 0.27M | 0.21M | 0.17M | 0.21M | 0.09M | 0.08M | 0.06M | 0.05M | 0.03M | 0.02M | 0.00M | -0.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.05M | 0.05M | 23.63M | 23.63M | 9.36M | 98.90M | 122.53M | 122.53M | 122.53M | 122.53M | 122.53M | 121.35M | 121.35M | 121.35M | 121.35M | 121.35M | 121.35M | 121.35M | 121.35M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | | 18.32M | 19.80M | 21.86M | 30.88M | 40.01M | 48.74M | 56.69M | 64.64M | | 81.13M | 0.10M | 96.63M | 104.38M | 112.92M | 121.35M | 121.35M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.14M | -0.20M | -0.16M | -0.16M | -0.15M | -0.13M | -0.12M | -0.07M | -0.03M | -0.05M | -0.05M | -0.04M | 0.01M | | 0.03M | -0.06M | -0.06M | -0.11M | -0.25M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.00M | 0.00M | | 0.00M | | 0.00M | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.22M | 0.20M | 0.18M | 0.18M | 0.20M | -0.07M | 0.55M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.08M | 0.20M | 0.15M | 0.17M | 0.17M | 0.17M | 0.76M | -0.26M | -0.10M | -0.10M | 1.71M | -0.07M | -0.00M | -0.00M | 0.13M | -0.03M | -0.07M | 0.36M | -0.38M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.02M | 0.06M | -0.04M | -0.00M | -0.02M | 0.05M | 0.02M | -0.03M | -0.01M | -0.03M | -0.18M | -0.13M | -0.01M | -0.01M | 0.02M | -0.03M | -0.01M | 0.04M | -0.06M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | | 0.33M | 0.23M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | 0.39M | -0.27M | -0.00M | | | 0.01M | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.02M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | 0.18M | | 0.05M | | 0.08M | | 0.04M | -0.02M | -0.00M | -0.03M | 0.12M | | 0.22M | 0.25M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.02M | 0.01M | -0.01M | -0.00M | | -0.00M | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.21M | 0.18M | -0.40M | 0.02M | -0.17M | 0.05M | -0.11M | -0.01M | -0.03M | 0.03M | -0.05M | -0.00M | -0.00M | -0.00M | 0.00M | 0.07M | -0.06M | -0.00M | 0.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.14M | -0.20M | -0.16M | -0.17M | -0.15M | -0.13M | -0.12M | -0.07M | -0.03M | -0.05M | -0.05M | -0.04M | 0.01M | | 0.03M | -0.06M | -0.06M | -0.11M | -0.25M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.14M | 0.18M | -0.43M | 0.01M | -0.15M | 0.05M | -0.11M | -0.01M | -0.03M | 0.03M | -0.05M | -0.00M | -0.00M | -0.00M | 0.00M | 0.07M | -0.06M | 0.11M | 0.00M |