|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.45M | -4.25M | -50.98M | -4.80M | -4.71M | -2.48M | -2.91M | -4.68M | -6.36M | -2.82M | 3.62M | -2.46M | -1.88M | -2.08M | -3.15M | -2.18M | -2.52M | -1.87M | -0.89M | -1.63M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.43M | 34.33M | 0.72M | 0.62M | 0.59M | 0.53M | 0.48M | 0.83M | 0.33M | 0.36M | 0.35M | 0.37M | 0.37M | 0.38M | 874.00 | 0.21M | 0.60M | -0.59M | 0.92M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.46M | -0.80M | -2.25M | -0.28M | -1.97M | -1.60M | -0.47M | -0.05M | 0.23M | -0.07M | -0.21M | -0.01M | -0.01M | 122.00 | -0.00M | -858.00 | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.02M | -2.21M | -4.07M | -4.55M | -4.59M | -4.55M | -3.46M | -5.14M | -4.47M | -2.74M | -1.75M | -2.60M | -2.89M | -0.93M | -1.31M | -2.39M | -1.89M | -2.07M | -1.78M | -2.26M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.00M | 0.03M | 0.03M | 0.01M | -198.00 | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.01M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.00M | -0.10M | 0.10M | -0.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.14M | -0.24M | 0.01M | -0.19M | 0.08M | 0.37M | 0.65M | -0.11M | -0.11M | -0.53M | 0.20M | -1.66M | 0.16M | 0.46M | -0.30M | 0.29M | -0.28M | -0.12M | -0.42M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.51M | -0.51M | 0.59M | 0.44M | -0.27M | -0.38M | 1.55M | -0.44M | -0.37M | -0.74M | 0.76M | -0.22M | -0.54M | -0.18M | 0.05M | -0.09M | -0.08M | -0.12M | 0.25M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | 0.05M | 0.02M | 0.01M | 0.01M | 18.00 | 8.00 | -15.00 | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.00 | -53.00 | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | -0.19M | -0.51M | -0.05M | -0.02M | -0.01M | -0.01M | 0.02M | 20.00 | -38.00 | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.49M | 7.00 | 9.40M | | 7.82M | -16.26M | | | | | 2.68M | | | | 0.08M | 4.17M | | 0.45M | 1.20M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -9.00 | 7.00 | 9.40M | 0.96M | 7.82M | -1.00 | | | -0.10M | -0.19M | 6.66M | 0.03M | 0.52M | 0.46M | 4.45M | 0.45M | 2.99M | 2.69M | 2.50M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.40M | | 7.82M | -1.00 | | | | | 2.31M | 0.08M | 0.52M | | | | | | 1.30M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.02M | 0.16M | -0.00M | -0.00M | -0.06M | -0.01M | -0.02M | 0.02M | 0.03M | -0.04M | 0.01M | 0.00M | 0.02M | -0.02M | -0.00M | -0.00M | -0.01M | 0.02M | -0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.04M | 0.83M | -4.09M | 4.34M | -3.69M | 3.19M | -3.48M | -5.16M | -5.48M | -2.81M | -1.98M | 4.07M | -2.85M | -0.39M | -0.87M | 2.05M | -1.44M | 0.91M | 0.92M | 0.23M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.02M | -2.21M | -4.07M | -5.05M | -4.64M | -4.57M | -3.47M | -5.14M | -4.47M | -2.74M | -1.75M | -2.60M | -2.89M | -0.93M | -1.31M | -2.39M | -1.89M | -2.07M | -1.78M | -2.26M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | 0.85M | -4.26M | 4.34M | -3.68M | 3.26M | -3.47M | -5.14M | -4.45M | -2.85M | -1.94M | 4.06M | -2.85M | -0.41M | -0.85M | 2.06M | -1.44M | 0.92M | 0.90M | 0.25M |