|
Net Income (Quarter)
|
| | | | | | | | | | | 0.98M | -3.78M | -1.78M | -4.52M | -4.93M | -3.89M | -38.63M | -4.02M | -3.27M | -2.39M | -4.66M | -2.62M | -3.43M | -4.16M | 0.12M | -3.36M | -0.94M | -2.31M | -1.18M | -15.79M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | 0.17M | -0.06M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | 0.11M | 0.45M | 0.62M | 0.46M | 0.58M | 0.44M | 1.81M | 0.08M | 0.28M | 0.33M | 0.23M | 0.24M | 0.20M | 0.16M | 0.13M | 0.30M | 0.21M | 0.11M | 0.18M | 0.21M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.21M | 0.89M | -0.72M | -0.85M | -0.60M | 4.53M | | | | 0.87M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | -3.44M | -0.83M | 4.91M | -0.01M | | | | | 1.83M | -0.12M | -1.68M | -1.40M | -0.36M | 1.18M | -2.64M | 0.49M | -1.43M | 0.04M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | -0.25M | 0.41M | | | | | | | | | | | | | | | 13.53M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | 2.60M | 0.68M | -1.03M | 1.27M | -1.13M | 0.04M | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | 0.38M | | | | | | 0.03M | 0.04M | | 0.12M | -0.24M | -0.33M | 0.02M | -0.11M | -0.17M | -0.11M | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | -0.07M | -1.45M | -0.54M | 0.40M | -0.06M | 0.91M | 0.08M | -0.70M | -0.37M | 0.71M | -1.07M | 0.04M | 0.86M | -0.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | -1.04M | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | -1.27M | 1.41M | -0.14M | | -0.01M | -0.01M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | -6.10M | -4.58M | -3.15M | -5.43M | -3.44M | -3.72M | -3.33M | -6.24M | -2.11M | -1.89M | -2.09M | -3.60M | -4.24M | -4.12M | -2.95M | -1.80M | -3.14M | -2.23M | -1.70M | -3.22M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | 0.17M | -0.06M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | 0.01M | 0.00M | | 0.01M | | | | 0.02M | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | 16.06M | 13.88M | 0.09M | 13.28M | -0.10M | | 5.00M | | | | 6.57M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | 2.84M | 0.56M | 0.01M | 13.26M | -0.10M | -5.00M | 4.99M | | 0.11M | -6.55M | 6.55M | -0.01M | | 0.01M | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | 0.72M | 2.98M | 2.99M | 1.20M | 1.58M | 4.45M | 0.74M | 0.47M | 0.22M | 0.72M | 0.72M | 0.38M | 1.35M | 0.93M | 0.93M | 0.67M | 1.31M | 1.31M | 0.94M | 1.35M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | 0.20M | 0.11M | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | 0.20M | 0.11M | | | | 7.36M | | | | | | 14.03M | -0.33M | | 4.04M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | -0.98M | -0.03M | 0.26M | 0.05M | -0.22M | 0.30M | -0.13M | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | -4.05M | -3.92M | -2.67M | 8.04M | -3.45M | -8.69M | 1.63M | -6.24M | 5.36M | -8.45M | 4.46M | -3.61M | -4.24M | -4.10M | 11.08M | -2.13M | -3.14M | 1.81M | -1.70M | -3.22M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | -6.10M | -4.58M | -3.15M | -5.43M | -3.44M | -3.72M | -3.33M | -6.24M | -2.11M | -1.89M | -2.11M | -3.60M | -4.24M | -4.12M | -2.95M | -1.80M | -3.14M | -2.23M | -1.70M | -3.22M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | -3.27M | -4.03M | -3.13M | 8.03M | -3.43M | -8.72M | 1.67M | -6.24M | 5.36M | -8.45M | 4.46M | -3.61M | -4.24M | -4.10M | 11.08M | -2.13M | -3.14M | 1.81M | -1.70M | -3.22M |