|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.28M | -12.79M | -9.66M | -8.52M | 0.30M | -7.22M | -16.30M | -8.49M | -9.09M | -8.50M | -5.57M | -6.14M | -7.58M | -4.91M | -5.35M | -7.00M | -5.95M | -5.78M | -1.64M | -3.89M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | -0.46M | 1.29M | 0.53M | 0.54M | 0.56M | -1.04M | | 1.27M | -1.27M | 2.53M | 0.40M | 0.79M | 0.52M | 0.49M | | 0.74M | 0.40M | 0.40M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.79M | 1.32M | -9.92M | -12.34M | -8.45M | 8.60M | -5.90M | -16.12M | -6.59M | -7.97M | -8.18M | -6.81M | 12.90M | -5.92M | 5.31M | -5.50M | -5.39M | -0.44M | 1.44M | |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 659.00 | 0.17M | 0.09M | 0.06M | 0.01M | 0.00M | 0.12M | -0.05M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.16M | 0.46M | 0.48M | 0.53M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.04M | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.26M | 0.39M | 1.50M | 0.73M | -1.72M | 2.36M | -1.45M | | 4.51M | -1.55M | -1.60M | 0.01M | -1.48M | -0.86M | 0.41M | -0.03M | -0.12M | 0.52M | -0.62M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | -0.42M | -0.64M | 0.40M | 2.81M | -2.21M | 6.76M | -5.41M | -1.29M | 6.70M | | 0.12M | 0.13M | -1.46M | 1.38M | -1.08M | 0.70M | 0.81M | 0.15M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | | 0.20M | 0.07M | 0.56M | | 0.15M | -0.15M | | | | | | -1.05M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.04M | -0.09M | -0.00M | 0.15M | -0.06M | | 0.04M | -0.02M | -0.02M | 0.01M | -0.01M | 0.05M | 0.52M | -0.01M | -0.01M | 0.07M | 0.34M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | -0.00M | -816.00 | -0.06M | -0.00M | | | -0.02M | -0.61M | -0.01M | -0.29M | 0.28M | -0.56M | -0.16M | 0.15M | -0.17M | -0.21M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | | | | 4.72M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.25M | 35.22M | 16.00M | | 1.34M | 0.00M | -1.00 | 1.30M | 0.45M | 8.58M | 5.31M | 0.01M | 0.12M | 0.44M | -0.21M | 0.25M | -0.04M | 18.65M | 0.42M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.70M | 36.20M | 9.30M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.06M | 0.02M | -0.01M | -0.14M | -0.23M | 0.18M | -0.02M | -0.03M | -0.02M | 0.06M | -0.04M | 0.01M | 0.02M | -0.07M | 0.01M | 0.01M | 0.01M | -0.03M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 36.46M | 6.10M | -12.36M | -7.25M | 8.32M | -5.72M | -14.84M | -6.17M | 0.57M | -3.42M | -6.85M | 12.75M | -5.18M | 4.47M | -5.37M | -5.29M | 18.04M | 1.64M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.79M | 1.31M | -9.88M | -12.26M | -8.44M | 8.45M | -5.83M | -16.12M | -6.63M | -7.95M | -8.16M | -6.82M | 12.91M | -5.97M | 4.78M | -5.49M | -5.37M | -0.51M | 1.10M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 36.52M | 6.09M | -12.35M | -7.11M | 8.55M | -5.90M | -14.82M | -6.13M | 0.58M | -3.48M | -6.81M | 12.73M | -5.21M | 4.53M | -5.41M | -5.28M | 18.03M | 1.66M | |