|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | -0.27M | -0.49M | 0.02M | -0.40M | -0.38M | -0.22M | -0.07M | -0.22M | -0.14M | 0.69M | 1.25M | 0.91M | -1.00M | -0.60M | 0.93M | 0.31M | -0.43M | 0.74M | 5.21M | 6.87M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 668.00 | 660.00 | 0.04M | 0.17M | 0.04M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | | | 0.05M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | 1.43M | 1.19M | | 0.17M | | 0.36M | -0.12M | 0.03M | | | | 0.05M | | | | 0.04M | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.03M | | | 0.02M | 0.04M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.02M | | | | 0.02M | | | | 0.02M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | 0.10M | -0.10M | | -0.33M | -0.03M | 0.14M | -0.29M | -0.10M | -2.83M | 2.12M | 21.79M | 7.76M | -7.35M | -3.99M | -10.05M | 0.39M | -3.28M | -0.76M | -37.27M | 35.79M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | 0.07M | 0.07M | | 0.06M | 0.06M | 0.02M | 0.02M | 0.02M | 0.00M | | | 0.02M | 0.00M | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 668.00 | 660.00 | 0.04M | 0.17M | 0.04M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | | | 0.05M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | 0.02M | 0.03M | | 0.02M | -0.00M | 0.02M | 0.03M | | | 0.02M | 0.98M | 0.34M | -1.34M | 2.19M | -2.17M | 0.04M | 0.03M | 0.24M | -0.14M | 0.19M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | 0.15M | 0.23M | | -0.04M | -0.01M | 0.04M | -0.01M | -0.05M | 0.25M | 0.05M | -0.13M | -0.08M | 0.17M | 0.06M | -0.09M | 0.24M | 0.06M | -0.20M | -0.15M | 0.34M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | 0.00M | 0.00M | | -0.01M | 0.15M | -0.13M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | -0.48M | 0.52M | 4.66M | -4.66M | 67.00 | -4.27M | -0.08M | 1.15M | -0.49M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | 0.02M | 0.03M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.16M | -0.01M | 0.01M | -0.00M | -827.00 | 0.01M | -0.01M | 0.01M | 0.02M | -875.00 | | -0.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | 1.14M | 0.56M | | -0.07M | -0.05M | 0.03M | -0.00M | -0.02M | 0.02M | -0.17M | 0.35M | -0.43M | -0.07M | 0.28M | -0.29M | 0.02M | 0.35M | -0.50M | -0.05M | -0.06M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | 0.16M | 0.21M | | 0.06M | 0.07M | 0.05M | 0.10M | 0.07M | 0.09M | 0.05M | 0.14M | | | | | 0.05M | | | | 0.10M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | -0.16M | -0.21M | | -0.06M | -0.07M | -0.05M | -0.08M | -0.06M | 1.70M | -1.44M | 0.97M | 0.85M | 0.12M | -0.06M | -0.16M | 0.62M | 0.78M | -0.35M | 10.62M | 4.33M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.03M | | | | -0.00M | 1.11M | 0.42M | -1.55M | -0.00M | 0.02M | -0.05M | 0.04M | -0.02M | 0.01M | 0.08M | -0.10M | -0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | 0.04M | 0.29M | | 0.60M | -0.06M | 0.02M | 0.39M | 0.04M | 1.13M | 0.42M | 7.33M | -0.74M | 0.10M | 0.08M | 7.81M | -6.70M | 1.54M | -0.10M | 26.43M | -25.22M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.02M | | | | | | 0.00M | 0.02M | | | 0.00M | 0.03M | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -0.00M | 0.16M | -0.21M | 0.19M | 0.14M | -0.24M | 0.27M | -0.11M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | -0.02M | -0.02M | | 0.20M | -0.16M | 0.11M | 0.02M | -0.12M | -0.01M | 1.10M | 30.08M | 7.63M | -7.14M | -3.82M | -2.61M | -5.50M | -0.82M | -1.45M | 0.06M | 14.79M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.08M | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | -0.06M | -0.31M | | -0.39M | -0.10M | 0.09M | -0.39M | -0.17M | -2.92M | 2.07M | 21.65M | 7.76M | -7.35M | -3.99M | -10.05M | 0.33M | -3.28M | -0.76M | -37.27M | 35.69M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | -0.02M | | 0.20M | -0.16M | 0.11M | 0.02M | -0.12M | -0.01M | 1.10M | 30.08M | 7.87M | -7.14M | -3.98M | -2.40M | -5.69M | -0.96M | -1.21M | -0.22M | 14.90M |