|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.13M | -3.53M | -0.04M | -8.86M | -1.51M | -2.65M | -1.03M | -2.36M | 5.71M | -1.29M | -0.45M | -0.86M | -0.63M | -0.58M | -0.46M | 1.40M | -0.11M | -0.26M | -0.38M | 0.38M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.91M | 0.81M | 0.83M | 0.52M | 0.15M | 0.18M | 0.17M | 0.12M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.09M | 0.10M | 0.12M | 0.13M | 0.12M | 0.12M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | -0.01M | -0.03M | 0.00M | 0.34M | -0.50M | -0.04M | 0.00M | 0.00M | | -0.00M | | 11.69M | | 0.05M | | | 40.87M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 7.06M | 7.68M | 0.06M | | 13.97M | 17.74M | 0.05M | 0.56M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.69M | -3.06M | -1.57M | -1.16M | -0.38M | -1.17M | -0.55M | 0.21M | 0.97M | 1.41M | -0.02M | -0.11M | -0.52M | -0.06M | -0.12M | -0.16M | -0.10M | 0.30M | -0.25M | -0.35M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.05M | 0.04M | 0.01M | 0.15M | 0.13M | 0.11M | -0.15M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.34M | 0.41M | 0.52M | 0.34M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.08M | 0.11M | 0.08M | 0.06M | 0.03M | 0.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | 0.22M | 0.61M | 0.29M | -1.10M | 0.08M | -0.15M | 0.11M | -0.10M | -0.05M | 0.04M | -0.25M | 0.07M | 0.13M | -0.22M | 0.10M | -0.10M | 0.11M | -0.14M | 0.01M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | -0.30M | -0.25M | -0.39M | -0.88M | -0.13M | -0.66M | -0.04M | -0.69M | -0.11M | -0.21M | 0.10M | -0.61M | -0.18M | -0.11M | -0.54M | -0.16M | -0.13M | 0.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.60M | 1.36M | 1.23M | -0.27M | -0.52M | -0.43M | -0.02M | -0.15M | -0.11M | 0.19M | -0.25M | -0.06M | -0.19M | -0.33M | 0.10M | -0.55M | 0.03M | -0.56M | -0.27M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.09M | -1.13M | 1.16M | 0.10M | 0.11M | -1.69M | 1.93M | 0.06M | -2.84M | 3.15M | 0.04M | -0.11M | -0.02M | -0.08M | 0.56M | -0.02M | 0.12M | 0.02M | 0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | 0.02M | 0.04M | 0.05M | 0.01M | 0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | -0.03M | 0.00M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | | | | | | | -0.16M | | -0.04M | 0.03M | -0.02M | -0.04M | -0.05M | -0.01M | -0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.08M | | | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87M | 0.36M | 0.27M | 0.88M | 1.44M | -0.16M | 0.57M | -0.74M | -0.87M | -0.43M | -0.03M | -0.06M | -0.14M | -0.09M | 0.59M | -0.34M | 0.48M | -0.17M | -0.23M | 0.26M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | | -0.00M | -0.00M | 0.00M | -0.00M | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | -2.71M | -1.30M | -0.28M | 1.06M | -1.32M | 0.03M | -0.53M | 0.10M | 0.98M | -0.05M | -0.33M | -0.66M | -0.18M | 0.50M | -0.53M | 0.36M | 0.07M | -0.51M | -0.10M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.72M | -3.06M | -1.57M | -1.16M | -0.38M | -1.17M | -0.55M | 0.21M | 0.97M | 1.41M | -0.02M | -0.11M | -0.52M | -0.06M | -0.12M | -0.18M | -0.14M | 0.25M | -0.26M | -0.36M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | -2.71M | -1.30M | -0.28M | 1.06M | -1.32M | 0.03M | -0.53M | 0.10M | 0.98M | -0.05M | -0.33M | -0.65M | -0.18M | 0.50M | -0.52M | 0.34M | 0.08M | -0.50M | -0.10M |