|
Net Income
|
-0.50M | 0.73M | 0.50M | 2.66M | 2.76M | 1.01M | -1.17M | 0.99M | 1.19M | 1.81M | 1.75M | 1.44M | 2.21M | 1.56M | -2.15M | -2.97M | 16.57M | -1.25M | -1.71M | -2.19M | -1.76M | 0.13M | -1.88M | -0.21M | -2.01M | -0.11M | -1.07M | -2.37M | -8.74M | 1.08M | 3.42M | -0.75M | -2.74M | -0.21M | -2.66M | -0.13M | 1.08M | 2.73M | -6.75M | 1.57M | 2.17M | -0.52M | -1.03M | 0.07M | -0.44M | -0.51M | -0.93M | -1.10M | -1.81M | -0.87M | -1.56M | -0.68M | -0.39M | -0.40M | -0.71M | -0.65M | -0.65M | -0.43M | -0.81M | -0.74M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | 0.12M | 0.12M | | | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 2.32M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Share-based Compensation
|
| 0.14M | 0.11M | 0.10M | 0.52M | 0.20M | 0.15M | 0.14M | 0.15M | 0.43M | 0.14M | 0.13M | 0.12M | 0.36M | 0.19M | 0.31M | 0.03M | 0.19M | 0.34M | 0.27M | 0.21M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | 0.25M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.38M | 0.56M | 1.12M | 0.18M | -0.05M | 30.00 | 0.06M | 0.07M | -0.01M | 19.00 | 0.33M | 0.02M |
|
Gains from Investment Securities
|
| | | | | | | | 6.79M | | | | 6.72M | 8.42M | 6.78M | | 0.07M | 6.75M | 10.96M | | -0.39M | -0.02M | 0.10M | | 0.05M | -0.00M | 119.00 | | 0.30M | -0.01M | 116.00 | | -0.04M | 0.65M | | | -0.00M | | | | -0.03M | -0.02M | 0.00M | 0.13M | -0.56M | -0.01M | -0.15M | 0.00M | 0.33M | 2.34M | 2.34M | 2.34M | 0.05M | 2.34M | 2.34M | 2.88M | 0.01M | -0.01M | 3.07M | 2.83M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.22M | -0.04M | | 0.33M | -0.12M | 0.00M | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | 0.00M |
|
Non-cash Items
|
| -0.29M | 0.60M | 1.81M | 1.79M | -0.18M | 1.27M | -0.04M | -0.75M | 0.50M | 0.29M | -0.25M | 1.11M | 0.60M | 5.82M | 5.92M | 1.72M | 0.62M | 9.05M | 9.12M | 1.30M | -1.08M | 1.29M | 0.14M | 1.81M | -0.30M | 1.20M | 2.16M | 6.49M | -1.48M | -3.66M | 0.33M | 2.43M | 0.03M | 2.53M | -0.16M | -1.29M | -3.26M | 6.34M | -2.18M | -2.50M | 0.91M | -0.22M | | | | | | 1.32M | 1.66M | 1.76M | 1.81M | 1.81M | 1.92M | 1.98M | 2.17M | 2.27M | 2.35M | 2.19M | 2.08M |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.41M | 0.13M | -0.20M | -0.66M | -0.40M | -0.24M | -0.42M | -0.31M | -0.19M | -0.19M | -0.23M | -0.20M | -0.53M | -0.41M | -0.61M | -0.33M | -0.32M | -0.69M | -0.74M | 0.16M | -0.18M | -0.35M | -0.61M | -0.34M | -0.50M | -0.44M | -0.47M | -0.34M | -0.10M | -0.21M | -0.47M | -0.33M | -0.33M | -0.17M | -0.28M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | 0.40M | 0.14M | 0.23M | | 0.05M | 0.76M | 0.11M | | | 0.13M | 0.07M | | | | | | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.01M | | 0.06M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.05M | 0.04M | 0.01M | 0.03M | 0.01M | 0.05M | 0.09M | 0.10M | 0.10M | 0.10M | 0.06M | 0.17M | 0.01M | 0.07M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.07M | 0.07M | 0.05M |
|
Depreciation & Amortization (CF)
|
| 0.00M | 0.00M | 0.01M | 0.02M | 0.07M | 0.09M | 0.10M | 0.10M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.18M | 0.06M | 0.88M | 0.07M | 0.07M | 0.07M | 0.84M | 0.05M | 0.05M | 0.05M | 1.07M | 0.04M | 0.02M | 0.02M | 0.14M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 2.32M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables
|
| -0.06M | -0.01M | 0.03M | -0.01M | 0.10M | -0.11M | 0.07M | -0.05M | -0.07M | -0.01M | 0.07M | 0.04M | -0.01M | 0.11M | 0.22M | -0.05M | -0.03M | -0.03M | -0.06M | 0.06M | 0.06M | 0.06M | -0.07M | -0.02M | 0.01M | -0.04M | 0.12M | -0.08M | 0.00M | 0.00M | -0.00M | 0.01M | | 0.00M | -0.00M | -0.00M | 0.10M | -0.10M | -0.00M | 0.02M | | -0.00M | 0.00M | 0.02M | 0.01M | 0.01M | -0.03M | | -0.00M | 0.00M | | | -0.00M | -0.00M | | -0.00M | -0.00M | 0.01M | |
|
Change in Inventory
|
| | | | | -0.09M | 0.15M | -0.00M | -0.06M | 0.09M | 0.01M | 0.20M | 0.37M | 0.06M | 0.01M | -0.06M | -0.03M | 0.02M | -0.21M | -0.07M | 0.14M | 0.14M | -0.01M | -0.08M | -0.39M | 0.06M | -0.08M | -0.18M | -0.31M | 0.03M | -0.02M | -0.01M | -0.15M | -0.00M | -0.06M | | | 0.01M | -0.01M | -0.01M | 0.49M | -0.00M | -0.03M | 0.04M | -0.05M | 0.00M | 0.00M | 0.02M | 0.03M | -0.04M | 0.06M | 0.07M | -0.01M | | | 0.00M | -0.00M | | -0.04M | -0.01M |
|
Change in Account Payables
|
| 0.04M | -0.06M | 0.24M | -0.03M | -0.24M | 0.21M | -0.03M | -0.28M | 0.11M | 0.11M | -0.16M | 0.07M | 0.38M | -0.20M | 0.60M | 0.07M | -0.17M | 0.40M | -0.50M | 0.36M | 0.15M | 0.23M | 0.24M | 0.15M | 0.15M | 0.14M | 0.08M | 0.05M | -0.04M | -0.01M | 0.01M | 0.04M | -0.01M | 0.04M | 0.03M | -0.04M | -0.07M | 0.09M | -0.21M | -0.18M | 0.03M | -0.08M | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| -0.11M | 0.07M | -0.12M | -0.01M | -0.07M | 0.14M | -0.03M | 0.47M | -0.13M | 0.07M | 0.07M | 0.21M | 0.26M | 0.00M | 0.38M | -0.34M | 0.51M | 0.10M | 0.22M | 0.29M | 0.06M | 0.49M | 0.18M | 0.40M | 0.18M | 0.64M | 0.28M | 0.20M | 0.15M | 0.43M | 0.00M | 0.14M | 0.32M | 0.19M | 0.35M | 0.29M | -0.06M | -0.05M | 0.13M | -0.24M | 0.07M | -0.05M | -0.45M | 0.57M | 0.08M | -0.01M | -0.08M | 0.13M | -0.15M | -0.02M | 0.04M | 0.17M | -0.08M | 0.40M | 0.07M | 0.16M | 0.11M | 0.22M | 0.20M |
|
Capital Expenditures
|
| -0.02M | -0.02M | -0.23M | -0.18M | -0.13M | 0.48M | 0.14M | -1.05M | 0.10M | | 0.01M | -0.22M | 0.00M | 0.12M | 0.03M | | | | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | 0.00M | | | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.02M | -0.00M | 0.00M | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.07M | -0.08M | -0.30M | -0.26M | -0.13M | -0.22M | -0.14M | -0.06M | -0.10M | | -0.01M | 0.00M | -0.00M | -0.12M | -0.03M | -0.01M | | | -0.00M | -0.01M | | | | | | | | | | | | | | | | | | | -0.00M | | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | | | -0.00M | | | | | | | | | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.07M | | | 0.08M | 2.48M | | | -1.68M | | | 0.03M | -0.03M | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | 0.09M | | | | 0.12M | 0.38M | 2.82M | 1.38M | 0.69M | 0.06M | 0.14M | 0.21M | -0.04M | 1.03M | 0.59M | 0.10M | 0.24M | 0.21M | 0.18M | 0.35M | -0.75M | 0.43M | 0.28M | 0.41M | 0.26M | 0.23M | 0.24M | 0.27M | 0.60M | | 0.52M | | | | | 0.20M | | | | 1.40M | -1.40M | | | | | | 0.20M | 0.11M | 0.20M | 0.20M | 0.15M | 0.11M |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.04M | | 0.04M | 0.06M | 0.05M | 0.14M | 0.45M | 0.25M | 0.26M | 0.14M | 0.56M | 0.81M | | | 0.09M | 0.04M | 0.33M | 0.07M | 0.17M | 0.04M | 0.15M | 0.04M | 0.05M | 0.14M | 0.05M | 0.20M | 0.15M | 0.07M | 0.09M |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.56M | | | -0.05M | -0.09M | | | | | | | | | | | | | | |
|
Shares Issued
|
| 0.17M | 0.02M | 0.05M | 1.52M | 0.15M | 0.54M | 14.20 | 0.03M | 1.65M | 0.18M | 0.08M | 1.36M | 0.07M | | | 1.66M | | | | 0.58M | | | | 0.05M | 0.22M | -0.22M | | 1.57M | 0.04M | 0.05M | 0.04M | -0.08M | | | | | 0.10M | 0.03M | | -0.13M | | 1.75M | -1.75M | | 0.36M | 0.13M | 0.90M | -0.00M | 0.20M | | | 0.24M | | | 0.30M | 0.54M | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | 0.45M | 0.27M | | | | | | | 0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | 0.45M | 1.58M | 1.08M | 0.58M | | | | | | | | | | | | | | | | | | | | | 1.82M | -0.38M | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.05M | | | 0.12M | | | | | | |
|
Cash from Financing Activities
|
| 0.13M | 0.01M | -0.06M | 2.30M | 0.12M | 0.56M | 2.34M | 0.04M | 1.48M | 2.33M | 0.12M | 1.31M | 0.40M | 2.42M | 1.56M | 1.60M | 0.48M | 2.52M | 0.60M | 0.32M | 0.98M | 0.55M | 0.05M | 0.21M | 0.39M | -0.12M | 0.27M | 0.59M | 0.47M | 0.21M | 0.45M | 0.24M | 0.19M | 0.18M | 0.23M | 1.10M | -0.35M | 1.15M | 0.42M | -0.07M | 1.39M | 0.37M | 0.36M | -0.05M | 0.28M | 0.09M | 2.86M | -0.04M | 0.02M | -0.04M | -0.15M | 0.20M | -0.05M | 0.04M | 0.39M | 0.53M | 0.06M | 0.24M | 0.18M |
|
Change in Cash
|
| -1.02M | 0.09M | -1.22M | -0.59M | -1.20M | 0.11M | -1.03M | -1.55M | -1.31M | -1.46M | -1.69M | -1.10M | -0.96M | -1.86M | -1.98M | -1.48M | -0.63M | 2.44M | -5.40M | -0.45M | -0.95M | -0.58M | 1.51M | 0.01M | -0.01M | 0.01M | 0.07M | -0.07M | 0.07M | -0.04M | 0.03M | -0.07M | 0.01M | -0.01M | | 0.90M | -0.88M | 0.74M | -0.18M | -0.40M | 1.06M | -0.33M | -0.38M | 0.10M | 0.08M | -0.28M | 2.25M | -0.38M | -0.48M | -0.48M | -0.63M | -0.14M | -0.15M | -0.17M | -0.08M | 0.19M | -0.27M | 0.07M | -0.10M |
|
Free Cash Flow
|
| 0.02M | 0.02M | 0.23M | 0.18M | 0.13M | -0.48M | -0.14M | 1.05M | -0.10M | | -0.01M | 0.22M | -0.00M | -0.12M | -0.03M | | | | -0.00M | -0.01M | | | | -0.20M | -0.41M | 0.13M | -0.20M | -0.66M | -0.40M | -0.24M | -0.42M | -0.31M | -0.19M | -0.19M | -0.23M | -0.20M | -0.53M | -0.41M | -0.61M | -0.33M | -0.32M | -0.70M | -0.74M | 0.15M | -0.19M | -0.37M | -0.61M | -0.34M | -0.50M | -0.44M | -0.47M | -0.34M | -0.10M | -0.21M | -0.47M | -0.33M | -0.33M | -0.17M | -0.28M |
|
Net Cash Flow
|
| 0.06M | -0.07M | -0.36M | 2.04M | -0.01M | 0.33M | 2.20M | -0.01M | 1.38M | 2.33M | 0.10M | 1.31M | 0.40M | 2.30M | 1.54M | 1.60M | 0.48M | 2.52M | 0.59M | 0.32M | 0.98M | 0.55M | 0.05M | 0.01M | -0.01M | 0.01M | 0.07M | -0.07M | 0.07M | -0.04M | 0.03M | -0.07M | 0.01M | -0.01M | | 0.90M | -0.88M | 0.74M | -0.18M | -0.40M | 1.06M | -0.33M | -0.38M | 0.10M | 0.08M | -0.26M | 2.25M | -0.38M | -0.48M | -0.48M | -0.63M | -0.14M | -0.15M | -0.17M | -0.08M | 0.19M | -0.27M | 0.07M | -0.10M |