|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.19M | -0.68M | -2.81M | -5.53M | -3.50M | -9.53M | -17.09M | -14.72M | -2.54M | -0.60M | -3.70M | | -0.89M | -0.50M | -0.59M | | -0.59M | -0.46M | -1.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.05M | 0.03M | 0.03M | 0.02M | 0.03M | 0.01M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65M | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.22M | 6.81M | 0.06M | -0.12M | 0.02M | | | | 0.06M | | | | 0.74M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.16M | | | -6.29M | -6.28M | -6.89M | -2.28M | -2.32M | -0.16M | -1.58M | -1.59M | -0.09M | -0.22M | 0.34M | -1.54M | 0.08M | 0.42M | -0.39M | -0.17M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.13M | 0.23M | | | | -0.40M | | | | | | 0.03M | -0.03M | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.01M | | | 0.23M | 0.01M | 0.60M | 0.73M | 0.23M | 0.22M | 0.06M | 0.01M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | -3.07M | -0.14M | -0.81M | -0.14M | 0.06M | 0.01M | 1.83M | 0.01M | 0.02M | 0.03M | -0.01M | 0.14M | -0.10M | -0.08M | 0.19M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | -1.41M | 0.62M | -0.00M | 0.01M | | -0.03M | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.01M | -0.14M | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | 0.02M | | | -0.36M | -0.40M | 1.06M | -2.91M | | -0.07M | -3.00 | -0.33M | 0.44M | -0.44M | -0.23M | 1.59M | 0.00M | -6.00 | 1.16M | 0.79M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.56M | -0.73M | 0.14M | -0.14M | -0.03M | -0.08M | -989.00 | | 0.08M | -0.08M | -0.53M | 0.53M | -0.04M | -0.09M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.09M | 1.55M | 0.10M | | | | | | 0.06M | -0.03M | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.09M | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | -0.19M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | -0.06M | -0.44M | -0.09M | -4.45M | -0.82M | -0.34M | -0.25M | 1.19M | -0.06M | | -0.06M | 0.03M | 0.02M | 0.09M | -0.11M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.21M | | | 7.70M | 4.72M | 11.38M | 0.37M | 2.06M | 0.54M | 0.49M | 0.54M | 0.14M | 0.22M | 1.26M | 0.46M | 0.32M | 0.14M | 0.24M | 0.25M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.27M | -0.94M | 2.45M | -0.43M | -0.54M | 1.36M | -0.20M | | | -1.38M | 0.98M | -0.40M | -0.65M | 0.20M | -0.06M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -182.00 | 0.05M | | | 1.35M | -2.00M | 4.40M | -6.36M | -1.08M | 0.04M | -1.34M | 0.15M | -0.01M | -37.00 | 1.54M | -1.06M | 0.42M | 0.65M | -0.26M | 0.08M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.16M | | | -6.29M | -6.71M | -6.98M | -3.83M | -2.43M | -0.16M | -1.58M | -1.59M | -0.09M | -0.22M | 0.28M | -1.52M | 0.08M | 0.42M | -0.39M | -0.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -182.00 | 0.05M | | | 1.35M | -2.00M | 4.40M | -6.36M | -1.08M | 0.04M | -1.34M | 0.15M | -0.01M | -36.00 | 1.54M | -1.06M | 0.42M | 0.65M | -0.26M | 0.08M |