|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.49M | -7.12M | -5.34M | -8.98M | -10.15M | -8.90M | -8.50M | -9.01M | -8.37M | -10.95M | -11.29M | -11.11M | -13.74M | 1.86M | -3.40M | 1.06M | 2.70M | 0.83M | -1.94M | -1.07M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.03M | 0.03M | 0.10M | 0.07M | | 0.03M | 0.10M | 0.10M | 0.01M | 0.03M | 0.10M | 0.10M | 0.04M | 0.04M | 0.10M | 0.10M | 0.04M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | | | | | | -1.16M | 9.38M | 7.91M | 1.03M | 9.76M | -2.98M | 1.03M | | | | 1.54M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.10M | -4.91M | -6.03M | -6.38M | -6.04M | -5.18M | -7.36M | -4.26M | -9.65M | -9.16M | -8.18M | -9.58M | -4.45M | -3.64M | -1.01M | 2.20M | 7.30M | 4.77M | 8.25M | 0.86M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | | 0.32M | 0.10M | 0.14M | 0.10M | 0.10M | 0.10M | -0.10M | 0.26M | -0.11M | 0.01M | 0.02M | 0.03M | 0.03M | 0.02M | 0.74M | 0.47M | -1.13M | 0.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.06M | 0.04M | 0.34M | 0.19M | -0.41M | 0.19M | 0.19M | 0.19M | 0.19M | 0.04M | 0.04M | 0.04M | 0.01M | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.03M | 0.03M | 0.10M | 0.07M | | 0.03M | 0.10M | 0.10M | 0.01M | 0.03M | 0.10M | 0.10M | 0.04M | 0.04M | 0.10M | 0.10M | 0.04M | 0.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | -0.03M | 0.13M | 0.26M | 0.10M | -0.17M | 0.09M | -0.33M | 0.08M | 0.04M | 1.32M | 2.16M | 3.21M | 3.95M | 3.05M | 1.89M | -2.08M | -2.01M | 2.42M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.02M | 0.17M | 0.60M | 0.03M | -0.11M | 0.07M | 0.34M | 0.14M | 0.19M | 0.66M | 0.31M | 2.68M | 0.33M | 0.29M | 0.20M | 3.39M | 0.22M | -0.49M | -0.44M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.55M | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.20M | -0.59M | -0.66M | 0.95M | 1.71M | 0.24M | -1.11M | 3.22M | -3.09M | -0.57M | 0.24M | -0.51M | 1.85M | -1.22M | 0.36M | -0.93M | 5.06M | -2.34M | 2.97M | -0.27M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.34M | 0.35M | -0.10M | -0.28M | 0.20M | -0.60M | | -0.18M | 0.92M | -1.77M | 0.17M | 0.32M | -0.76M | 0.17M | 1.42M | 1.67M | 0.83M | -0.50M | 0.42M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.06M | -0.00M | 0.09M | 0.05M | 0.07M | | | 0.04M | -0.00M | 0.02M | 0.01M | 0.10M | 0.22M | 0.23M | 0.14M | 0.40M | 0.46M | 0.55M | 0.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | 20.54M | 10.80M | 5.69M | 5.05M | 21.07M | 10.27M | 31.77M | 15.81M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.06M | 0.00M | -0.09M | -0.05M | -0.07M | | | -0.04M | 0.00M | -19.67M | 4.66M | 10.28M | -0.70M | -15.23M | -25.15M | -0.41M | -0.47M | -0.56M | -0.57M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 14.50M | 3.93M | | | 4.90M | 5.25M | 16.69M | 0.01M | 35.08M | 0.00M | 4.02M | -2.85M | -2.14M | 40.38M | 3.25M | 14.64M | 3.10M | -5.94M | -2.38M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.05M | 0.04M | 0.00M | -0.05M | -0.02M | -0.05M | 0.02M | -0.00M | 0.01M | 0.03M | 0.02M | -0.01M | 0.01M | -0.05M | 0.06M | 0.13M | -0.01M | -0.10M | -0.05M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.22M | 9.59M | -2.06M | -6.46M | -6.14M | -0.37M | -2.16M | 12.45M | -9.68M | 25.92M | -27.82M | -0.89M | 2.97M | -6.47M | 24.10M | -19.64M | 21.64M | 7.39M | 1.64M | -2.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.18M | -4.96M | -6.03M | -6.46M | -6.09M | -5.25M | -7.36M | -4.26M | -9.69M | -9.16M | -8.20M | -9.60M | -4.55M | -3.86M | -1.24M | 2.06M | 6.90M | 4.31M | 7.70M | 0.29M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.16M | 9.54M | -2.10M | -6.46M | -6.09M | -0.35M | -2.11M | 12.43M | -9.68M | 25.92M | -27.85M | -0.90M | 2.98M | -6.48M | 24.15M | -19.70M | 21.52M | 7.40M | 1.74M | -2.10M |