|
Net Income (Quarter)
|
-0.98M | -1.14M | -1.23M | | -0.61M | -1.28M | -0.60M | -0.96M | -0.15M | -0.16M | -0.17M | -14.70M | -4.66M | 2.81M | 144.00 | -0.14M | -5.03M | -1.11M | -0.16M | 4.53M | -1.11M | -2.67M | -3.92M | -2.31M |
|
Depreciation and Depletion (Quarter)
|
0.05M | 0.00M | 0.02M | -0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.39M | 0.45M | 0.22M | | 0.35M | 0.17M | 0.15M | -0.59M | 0.74M | 0.10M | 0.01M | 0.02M | 0.04M | 0.04M | 0.03M | 0.77M | 0.02M | 0.25M | 0.01M | 0.26M | 0.97M | 0.01M | 2.74M | 0.23M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | 0.29M | -0.08M | -0.15M | 14.41M | 3.97M | -3.06M | 2.91M | -0.07M | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.54M | 0.54M | | |
|
Gains from Investment Securities (Quarter)
|
0.25M | 0.02M | 0.03M | 0.02M | 0.02M | 0.16M | 0.07M | | 0.05M | -0.05M | 0.02M | -29.07M | 0.01M | 0.02M | 0.00M | 4.39M | 0.00M | -0.16M | | 0.16M | 285.00 | 2.00M | 0.12M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | 3.92M | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | 0.10M | -0.03M | -0.21M | -0.43M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
2.56M | 2.08M | 1.28M | | 0.80M | 0.39M | 0.26M | 0.20M | 0.13M | | | 0.02M | | | | 0.00M | | | | | | | | |
|
Cash from Operations (Quarter)
|
-0.22M | -0.02M | -1.21M | | -0.65M | -0.85M | 0.19M | -0.95M | -0.34M | -0.97M | -0.87M | -1.01M | -1.06M | -1.85M | -0.92M | -0.76M | -0.20M | -0.69M | -0.76M | -0.87M | 0.20M | -0.85M | -0.81M | -1.63M |
|
Amortization of Deferred Charges (Quarter)
|
0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.02M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.08M | -0.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.33M | 0.33M | 0.34M | -0.01M | 0.33M | 0.37M | 0.39M | 0.52M | 0.61M | 0.66M | 0.64M | 0.66M | 0.54M | 0.77M | 0.65M | 0.65M | 0.53M | 0.47M | 0.42M | 0.36M | 0.36M | 0.35M | 0.31M | 0.31M |
|
Change in Receivables (Quarter)
|
0.05M | -0.06M | -0.04M | | -0.18M | 0.11M | 0.07M | 0.01M | 0.01M | 0.04M | -0.05M | 0.02M | -0.02M | 0.03M | 0.00M | -0.01M | -91.00 | 938.00 | -0.19M | 0.23M | 0.01M | 0.01M | 0.03M | -0.56M |
|
Change in Account Payables (Quarter)
|
0.00M | 0.05M | -0.01M | | | | | 0.02M | -0.00M | 0.13M | -0.09M | 0.23M | -0.29M | 0.41M | -0.15M | -0.06M | 0.02M | -0.01M | 580.00 | 0.02M | -0.04M | 0.04M | 0.06M | -0.02M |
|
Change in Accured Expenses (Quarter)
|
0.02M | 0.16M | 0.02M | | -0.89M | 0.09M | 0.49M | -0.22M | -1.72M | -0.14M | 0.21M | -0.17M | 0.13M | -0.17M | 0.09M | -0.10M | 0.34M | 0.24M | -0.40M | 0.16M | 0.09M | 0.02M | 0.11M | -0.69M |
|
Other Working Capital Changes (Quarter)
|
0.01M | | | | | | 0.10M | -0.05M | -2.22M | 0.05M | -0.17M | -0.15M | -0.08M | 0.38M | -0.34M | -0.07M | -0.09M | 0.25M | 0.02M | -0.06M | -0.01M | 0.05M | 0.07M | 0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | 0.05M | 0.00M | 0.01M | 0.05M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | |
|
Change in Intangibles (Quarter)
|
| | | | | | 0.18M | 0.29M | 0.25M | 4.85M | 0.30M | -4.65M | 0.07M | 0.08M | 0.01M | 0.01M | 0.02M | 0.00M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | |
|
Acquisitions (Quarter)
|
| | | | | -0.29M | | | 18.14M | -12.14M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | -18.14M | 4.63M | -0.01M | -4.76M | -0.02M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-1.00M | -0.20M | -0.95M | | | | -0.20M | -0.34M | -18.39M | 7.28M | -13.87M | 0.34M | -0.10M | 0.83M | -0.02M | -0.01M | -0.03M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | 4.32M | 1.04M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | -0.17M | 0.04M | 0.04M | 1.00 | | 0.02M | 0.25M | 0.01M | 0.26M | 0.97M | 0.88M | 2.73M | 0.24M |
|
Cash from Financing Activities (Quarter)
|
1.32M | 0.40M | 1.90M | | 10.13M | -0.58M | -0.68M | -0.23M | 20.09M | 5.62M | -0.15M | -0.44M | 2.81M | -0.75M | -1.48M | 0.41M | -0.39M | 1.39M | 0.32M | 0.34M | -0.17M | 2.43M | -3.37M | -0.19M |
|
Change in Cash (Quarter)
|
0.09M | 0.18M | -0.26M | | 9.49M | -3.19M | -0.69M | -1.52M | 1.36M | -1.58M | -1.37M | -1.11M | 1.64M | -0.87M | 0.51M | -0.45M | -0.63M | 0.70M | -0.46M | -0.56M | 0.01M | 1.56M | 0.13M | -0.77M |
|
Beginning Cash Balance (Quarter)
|
210.00 | 0.03M | 0.13M | | 0.31M | 0.20M | -0.00M | 0.01M | 0.01M | 0.01M | 0.15M | 0.01M | 0.40M | 0.23M | 0.30M | 0.09M | 0.14M | 0.30M | 0.09M | 0.14M | 0.24M | 0.07M | 0.59M | 0.29M |
|
Free Cash Flow (Quarter)
|
-0.22M | -0.02M | -1.21M | | -0.65M | -0.85M | 0.19M | -1.00M | -0.35M | -0.98M | -0.91M | -1.02M | -1.07M | -1.86M | -0.93M | -0.76M | -0.22M | -0.69M | -0.76M | -0.87M | 0.19M | -0.86M | -0.82M | -1.63M |
|
Net Cash Flow (Quarter)
|
0.09M | 0.18M | -0.26M | | 9.49M | -1.42M | -0.69M | -1.52M | 1.36M | 11.94M | -14.89M | -1.11M | 1.64M | -1.76M | -2.42M | -0.36M | -0.63M | 0.70M | -0.46M | -0.56M | 0.01M | 1.56M | 0.13M | -0.77M |