|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.97M | -4.23M | -4.57M | -4.58M | -3.01M | -3.98M | -3.23M | -4.81M | 0.65M | -5.11M | -4.05M | -6.60M | -4.32M | 1.08M | -5.46M | -4.03M | 2.30M | -2.25M | -3.19M | -3.02M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.20M | 0.19M | 0.19M | 0.20M | 0.20M | 0.20M | 0.19M | 0.22M | 0.17M | 0.15M | 0.15M | 0.13M | 0.10M | 0.10M | 0.10M | 0.09M | 0.10M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.82M | 0.72M | 0.74M | 0.71M | 0.64M | 0.66M | 0.66M | 0.52M | 0.82M | 0.68M | 0.65M | 0.66M | 0.66M | 0.66M | 0.43M | 0.51M | 0.34M | 0.86M | 0.78M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.04M | 0.43M | 0.53M | -0.03M | 0.49M | 0.74M | 1.42M | 0.44M | 8.34M | 0.58M | 0.74M | -0.43M | 0.05M | 0.99M | 1.71M | -0.20M | 0.32M | 8.02M | 2.28M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | 0.16M | 0.10M | 0.07M | 0.07M | -0.03M | 0.02M | 0.18M | -0.19M | -0.01M | -0.00M | -0.01M | 0.00M | -0.01M | -0.01M | 0.26M | 0.06M | 0.07M | 0.06M | -0.13M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 5.10M | 5.90M | 5.70M | 5.20M | 4.70M | | | 4.40M | | | | 4.20M | | | | 5.10M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.87M | -4.62M | -2.76M | -2.56M | -3.88M | -5.01M | -3.36M | -3.87M | -4.60M | -3.73M | -2.56M | -3.91M | -7.15M | -4.26M | -3.48M | -3.57M | -1.66M | -1.71M | -0.89M | -7.87M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.03M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.26M | 0.25M | 0.25M | 0.26M | 0.25M | 0.25M | 0.25M | 0.28M | 0.23M | 0.21M | 0.21M | 0.19M | 0.16M | 0.16M | 0.15M | 0.15M | 0.15M | 0.16M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | 0.89M | -0.98M | -0.61M | 1.52M | -0.23M | 0.53M | -1.18M | -0.18M | -0.40M | | -0.71M | 0.74M | -0.41M | -0.31M | 1.21M | -0.43M | -1.60M | 0.02M | 1.25M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.25M | 0.62M | 0.35M | -0.01M | 0.17M | 0.80M | 0.74M | 0.28M | -0.45M | -0.29M | -0.05M | -0.46M | -0.42M | -0.25M | -0.18M | 0.07M | -0.06M | -0.07M | 0.35M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.85M | 0.04M | 0.12M | 0.63M | -0.92M | -0.04M | 0.24M | -0.09M | -0.50M | -0.27M | 0.11M | 0.41M | -0.61M | -0.01M | 0.21M | -0.17M | 0.28M | -0.23M | 0.16M | 0.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | -0.81M | 0.22M | 0.41M | 1.13M | -1.46M | 0.07M | -0.85M | -0.07M | -0.28M | -0.04M | 1.55M | -2.84M | -1.16M | -0.41M | 0.32M | 0.59M | -1.71M | -0.14M | 1.58M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 0.32M | 0.10M | 0.45M | -0.80M | 0.25M | -0.17M | -0.33M | 0.11M | 0.14M | -0.30M | 0.83M | -0.13M | 0.28M | -0.42M | -0.46M | 1.69M | 0.07M | -0.85M | 0.07M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.04M | -0.04M | 0.02M | 0.75M | 0.11M | 0.12M | 0.03M | 0.31M | 0.61M | 0.02M | 0.01M | 0.01M | 0.03M | 0.01M | 0.00M | 0.00M | 0.02M | 0.02M | 0.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.34M | | 0.06M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | 4.13M | 2.00M | 1.25M | 4.75M | 1.50M | 2.75M | 2.75M | | 2.50M | 0.25M | 0.66M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67M | 4.09M | -1.60M | -2.81M | 4.51M | 1.39M | 2.63M | 2.72M | -0.06M | 1.89M | 0.23M | 0.65M | -0.01M | 11.30M | -0.01M | 0.05M | -0.00M | -0.02M | -0.02M | -0.30M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 0.78M | 0.81M | 0.76M | 0.01M | 0.18M | | 0.22M | | 1.47M | | 0.17M | 0.01M | 0.30M | 0.08M | 0.25M | 0.01M | 0.23M | 0.04M | 3.83M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 0.78M | 0.81M | 0.76M | 0.01M | 0.18M | | 0.22M | | 1.47M | 0.15M | 0.17M | 0.01M | 0.30M | 0.08M | 0.25M | 0.01M | 11.02M | 3.51M | 53.51M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 0.26M | -3.55M | -4.62M | 0.65M | -3.44M | -0.73M | -0.93M | -4.66M | -0.36M | -2.18M | -3.09M | -7.15M | 7.34M | -3.41M | -3.27M | -1.65M | 9.29M | 2.60M | 45.35M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.06M | -4.66M | -2.72M | -2.59M | -4.63M | -5.12M | -3.48M | -3.91M | -4.91M | -4.34M | -2.58M | -3.92M | -7.16M | -4.30M | -3.49M | -3.58M | -1.66M | -1.73M | -0.91M | -8.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 0.26M | -3.55M | -4.62M | 0.65M | -3.44M | -0.73M | -0.93M | -4.66M | -0.36M | -2.18M | -3.09M | -7.15M | 7.34M | -3.41M | -3.27M | -1.65M | 9.29M | 2.60M | 45.35M |