|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.68M | -6.41M | -9.31M | -8.97M | -10.88M | -12.20M | -0.77M | -7.33M | -6.15M | -9.19M | 15.34M | -6.09M | -4.14M | -2.77M | 4.16M | -1.48M | -4.23M | -3.17M | -6.50M | -3.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.46M | 0.30M | 0.30M | 0.31M | 0.29M | 0.30M | 0.30M | 0.29M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 1.00M | 0.80M | 0.79M | 0.76M | 1.00M | 0.87M | 0.83M | 0.57M | 1.09M | 1.67M | 0.96M | 0.99M | 0.89M | 0.92M | 0.82M | 0.57M | 0.49M | 0.89M | 0.54M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.20M | 0.20M | 0.06M | 0.04M | 0.04M | 0.04M | | 0.08M | 0.20M | 0.06M | | 0.02M | 0.30M | 0.04M | 0.07M | 0.14M | 0.04M | 0.07M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.86M | 0.11M | 0.14M | 5.80M | 0.04M | 8.18M | | 0.33M | 0.15M | 0.75M | 10.55M | 0.41M | 12.47M | 12.51M | 8.70M | 12.30M | 12.20M | 12.75M | 0.81M | 0.05M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.01M | -0.01M | 0.01M | 0.42M | -0.42M | -0.02M | 0.11M | -0.10M | 0.00M | 0.64M | 0.03M | 0.22M | 0.06M | -0.20M | 0.00M | 0.25M | -0.08M | -0.14M | 0.30M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | 5.67M | 3.88M | 6.07M | 4.10M | 5.47M | 3.88M | 3.78M | 3.19M | 7.99M | 4.87M | 4.05M | 4.42M | 3.54M | 3.00M | 2.27M | 0.00M | 4.00 | 1.50M | 8.76M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.04M | -4.13M | -5.49M | -8.12M | -8.04M | -6.73M | -5.34M | -3.11M | -6.93M | -5.21M | -6.41M | -4.83M | -4.79M | -2.46M | -2.34M | -3.46M | -1.51M | -2.58M | -4.83M | -1.16M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.40M | 0.05M | 0.05M | 0.05M | 0.13M | 0.19M | 0.19M | 0.19M | -0.44M | 0.29M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.24M | 0.21M | 0.22M | 0.23M | 0.21M | 0.22M | 0.26M | 0.40M | 0.41M | 0.39M | 0.40M | -0.40M | -0.38M | 0.15M | 0.37M | -0.40M | -0.36M | 0.10M | 0.29M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | -0.45M | -0.70M | 0.24M | 0.70M | -0.08M | 0.43M | -0.18M | 1.45M | -0.67M | -0.36M | 0.85M | 1.10M | -1.32M | 1.09M | 0.08M | -0.34M | -0.30M | 0.14M | -0.31M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 1.00M | 0.25M | 0.83M | -0.24M | -1.05M | -0.49M | -1.75M | 0.30M | 0.98M | 0.29M | 0.43M | 0.60M | -1.18M | -0.35M | 0.20M | 0.73M | 0.32M | 1.29M | -0.72M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.19M | 2.13M | -1.20M | -1.08M | -0.76M | -0.21M | 0.63M | -0.34M | 0.76M | 0.56M | -1.28M | -0.75M | -1.13M | 1.36M | -0.37M | 0.01M | 0.19M | -0.54M | 0.09M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | -916.00 | 0.04M | 0.09M | 0.16M | 1.52M | -0.80M | 0.33M | 0.44M | 1.37M | 0.42M | 0.55M | 0.71M | 0.00M | -0.26M | 0.19M | 0.91M | -0.80M | 0.28M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | | 3.64M | 0.71M | -0.48M | 0.05M | 0.08M | 0.51M | -0.21M | 0.14M | 0.10M | 0.05M | 0.02M | 0.15M | -0.21M | 0.00M | 0.04M | 0.02M | 0.11M | 0.01M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.59M | -0.08M | -0.04M | | | 5.00M | 0.68M | 0.93M | 0.65M | 12.21M | -0.57M | 9.83M | -0.10M | 0.17M | 6.83M | -0.00M | | 2.48M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.44M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.21M |