|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.48M | -8.60M | -9.13M | -27.76M | -26.34M | -10.48M | -7.95M | -23.89M | -23.25M | -8.08M | -20.24M | -20.20M | -19.13M | -6.16M | -7.10M | -6.57M | -15.22M | -7.92M | -5.53M | -12.95M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.40M | 0.50M | 0.40M | 0.50M | 0.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | 3.59M | 3.26M | 3.39M | 2.45M | 0.75M | 1.70M | 1.74M | 1.55M | 5.81M | 1.38M | 1.43M | 0.73M | 0.08M | 0.71M | 0.69M | 0.07M | -0.72M | 0.44M | 0.45M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.02M | 0.02M | 0.01M | -0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 625.00 | -135.00 | 135.00 | -0.00M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.20M | -4.80M | -4.81M | -2.73M | -5.79M | -4.91M | -4.67M | -7.47M | -5.67M | -5.04M | -4.89M | -4.53M | -4.58M | -4.82M | -4.14M | -4.37M | -3.94M | -4.67M | -4.02M | -4.02M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.58M | 0.89M | 0.98M | 0.98M | 0.98M | 0.99M | 0.99M | 0.99M | 1.00M | 1.00M | 0.99M | 0.98M | 0.99M | 1.00M | 0.96M | 0.96M | 0.96M | 0.96M | 0.95M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | -0.06M | | | -0.33M | -0.21M | 0.38M | -0.15M | 0.13M | 0.10M | 0.14M | 0.06M | -0.13M | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | -0.24M | -0.52M | 0.57M | -0.46M | 0.79M | -0.12M | 0.22M | -0.04M | 0.19M | -0.77M | -0.13M | 0.30M | 0.13M | 0.47M | -0.37M | -0.10M | -0.45M | 0.07M | -0.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.07M | 0.21M | 0.01M | -0.14M | -0.10M | 0.08M | 0.03M | -0.08M | 0.06M | -0.01M | 0.20M | -0.06M | -0.60M | -0.02M | -0.02M | 0.85M | -0.69M | -0.23M | -0.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 0.39M | 0.02M | 0.53M | 0.07M | 0.02M | 0.05M | 0.11M | 0.20M | | 0.05M | | 0.02M | 0.02M | 0.03M | | | 0.01M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.15M | -5.37M | | 5.37M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 4.59M | 6.11M | -0.53M | -0.07M | -0.02M | -0.05M | -0.11M | -0.20M | -0.01M | -0.06M | | -0.02M | -0.02M | -0.03M | | | -0.01M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | -0.21M | 0.12M | 0.01M | -2.04M | 2.01M | 0.45M | | -2.79M | 2.34M | | | 0.08M | -0.08M | -0.00M | | | | | -720.00 |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.73M | 0.31M | -0.26M | 0.44M | -0.35M | -0.47M | 0.07M | -0.39M | 0.95M | 4.07M | 4.05M | 6.60M | -0.32M | 9.19M | 4.05M | 1.68M | 3.81M | 13.84M | -0.65M | -0.36M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.92M | -47.14M | 13.60M | -13.60M | | | | | | 5.00M | 4.98M | 7.75M | | 10.85M | 5.00M | 2.10M | | 15.73M | | 0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.53M | 0.10M | 1.05M | -2.83M | -6.21M | -5.40M | -4.65M | -7.97M | -4.91M | -0.99M | -0.90M | 2.07M | -4.92M | 4.35M | -0.12M | -2.69M | -0.13M | 9.16M | -4.68M | -4.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.20M | -5.19M | -4.82M | -3.27M | -5.86M | -4.93M | -4.72M | -7.58M | -5.86M | -5.04M | -4.94M | -4.53M | -4.60M | -4.84M | -4.17M | -4.37M | -3.94M | -4.68M | -4.02M | -4.02M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.53M | 0.10M | 1.05M | -2.83M | -6.21M | -5.40M | -4.65M | -7.97M | -4.91M | -0.99M | -0.90M | 2.07M | -4.92M | 4.35M | -0.12M | -2.69M | -0.13M | 9.16M | -4.68M | -4.39M |