|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | -0.32M | -0.28M | -0.02M | -0.05M | 0.08M | 0.02M | 0.05M | 0.45M | 0.43M | 0.29M | 0.29M | | | -1.34M | -0.64M | -0.56M | -0.56M | -0.52M | -0.52M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 900.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.17M | 0.09M | 0.10M | | 0.37M | 0.01M | 0.04M | 0.01M | 0.00M | 0.00M | 0.35M | 0.19M | 0.20M | 1.04M | 0.39M | 0.31M | 0.11M | 0.22M | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.00M | 0.15M | -0.01M | 0.38M | 0.21M | 0.18M | 0.20M | | -0.02M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 1.00M | 0.60M | | 6.02M | 2.10M | 8.12M | 8.12M | 8.12M | 8.12M | 8.12M | 8.12M | 8.12M | 8.12M | 0.20M | 13.92M | 13.92M | 13.92M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 780.00 | -0.00M | 16.00 | 0.07M | -162.00 | 0.06M | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.04M | 5.36M | 5.47M | 5.57M | 5.68M | 5.91M | 0.00M | 0.02M | 8.12M | 8.12M | 8.12M | 0.05M | 8.12M | 8.12M | 0.05M | 0.04M | 13.92M | 0.05M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.00M | -0.18M | -0.01M | 0.02M | -0.29M | -0.13M | -0.01M | 0.19M | 0.06M | 0.06M | -0.13M | -0.54M | -0.79M | -0.01M | -0.03M | -0.02M | -0.32M | -0.15M | -0.05M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.02M | 0.02M | 0.02M | 0.03M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | | | 0.00M | 0.01M | 0.01M | -0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.03M | 0.04M | | | | | | | 900.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.02M | 0.11M | -0.07M | 0.05M | 0.09M | -0.02M | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | -0.00M | 0.06M | -0.00M | 0.03M | 0.03M | 297.00 | -0.05M | -0.07M | -0.02M | 0.01M | 0.02M | -0.04M | 0.06M | 0.19M | 0.16M | -0.03M | 0.07M | 0.08M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | 0.05M | 0.06M | 0.09M | -0.14M | -0.03M | 0.02M | 0.07M | 0.05M | 0.02M | 0.00M | -0.14M | -0.02M | 0.01M | 0.03M | 0.02M | 0.04M | 0.02M | 0.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.02M | -0.02M | 0.05M | 0.01M | -0.03M | -0.00M | 0.00M | -0.00M | -0.00M | -480.00 | 0.00M | -0.00M | 0.06M | -0.26M | 0.02M | 0.22M | -0.24M | -0.01M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.00M | 0.00M | | 0.01M | 0.00M | | | | | | | 0.01M | 0.00M | -1.00 | | 0.03M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.14M | 0.04M | | | | | 0.05M | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | -0.41M | -0.37M | 0.13M | -0.01M | 0.10M | 0.13M | 0.03M | 0.01M | -0.01M | 2.13M | -0.02M | 0.05M | -0.00M | 1.00 | | -0.03M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | 0.10M | 0.10M | 0.01M | 0.13M | 0.01M | 0.01M | 0.00M | -0.02M | 0.00M | 0.35M | 0.19M | 0.75M | 0.07M | 0.39M | 0.31M | 0.76M | 0.22M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.50M | 0.38M | 0.42M | -0.05M | -0.06M | -0.01M | -0.02M | 0.03M | -0.16M | -0.02M | -1.23M | -0.02M | -0.01M | -0.04M | 0.02M | 0.15M | 0.24M | 0.15M | 0.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.22M | -0.21M | -0.01M | 0.14M | -0.17M | 0.10M | -0.04M | 0.21M | -0.05M | 0.04M | 0.76M | -0.55M | -0.42M | -0.05M | -0.02M | 0.13M | -0.11M | 0.00M | 0.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.05M | -0.18M | -0.01M | 0.02M | -0.31M | -0.13M | -0.01M | 0.19M | 0.06M | 0.06M | -0.13M | -0.54M | -0.80M | -0.01M | -0.03M | -0.02M | -0.35M | -0.15M | -0.05M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.22M | -0.21M | 0.04M | 0.09M | -0.37M | -0.05M | 0.11M | 0.26M | -0.09M | 0.04M | 0.77M | -0.57M | -0.76M | -0.05M | -0.02M | 0.13M | -0.11M | 0.00M | 0.04M |