|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | -0.65M | -0.47M | -0.40M | 0.13M | 0.48M | -0.03M | -0.03M | -0.03M | -0.03M | -0.02M | 0.05M | 1.10M | 0.13M | 0.14M | 0.09M | 0.54M | 0.05M | 0.01M | 0.56M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.03M | | | | | | 79.00 | 57.00 | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | 0.24M | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | -0.41M | 0.42M | -0.14M | -0.06M | -0.03M | -0.04M | -0.02M | -0.04M | -0.02M | -0.01M | 0.05M | 0.84M | 0.35M | -0.12M | -0.11M | -0.14M | -0.20M | 0.02M | -0.16M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | 79.00 | 57.00 | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58M | 0.13M | 0.23M | -0.31M | 0.07M | -0.12M | 0.27M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | -15.00 | -0.00M | 66.00 | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.04M | -0.03M | 0.00M | 0.00M | 0.02M | -0.02M | -23.00 | 26.00 | | | 0.03M | 1.30M | -1.18M | -0.03M | 0.32M | -0.39M | 0.09M | -0.13M | -0.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | 0.03M | 0.31M | 0.01M | -0.08M | 0.07M | 0.16M | -0.20M | -0.09M | 0.31M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.12M | 0.04M | -0.01M | 0.07M | -143.00 | -684.00 | -5.00 | 5.00 | | | | | -582.00 | -0.01M | 0.00M | 0.01M | 0.00M | 0.01M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.05M | -40.00 | -0.03M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 189.00 | | | | | | | | | | | | | | | -1.00 | 1.00 | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.00 | 0.03M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.13M | -0.05M | 40.00 | 0.03M | | | | | | | | | -0.68M | 0.15M | 0.00M | -708.00 | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -474.00 | | | | | | | | | | | 0.05M | | 0.01M | 0.04M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.53M | 0.25M | 0.35M | -0.17M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | -0.02M | -0.43M | 0.06M | -0.09M | 0.17M | 0.15M | 0.20M | 0.06M | 0.19M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 130.00 | -84.00 | -290.00 | -986.00 | -0.00M | 126.00 | -51.00 | -64.00 | -53.00 | 66.00 | -87.00 | -12.00 | 0.00M | 0.05M | -0.05M | 0.00M | 29.00 | 0.00M | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.01M | 0.81M | -1.85M | 1.80M | 0.00M | -0.01M | 0.00M | -0.01M | 0.01M | -0.01M | 0.03M | 0.27M | -0.26M | 668.00 | -0.00M | 0.01M | 0.01M | 0.09M | 0.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | -0.54M | 0.38M | -0.14M | -0.03M | -0.03M | -0.04M | -0.02M | -0.04M | -0.02M | -0.01M | 0.05M | 0.84M | 0.35M | -0.12M | -0.11M | -0.14M | -0.20M | 0.02M | -0.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.01M | 0.63M | 0.22M | -0.19M | 0.00M | -0.01M | 0.01M | -0.01M | 0.01M | -0.01M | 0.03M | 0.41M | -0.26M | -0.06M | 0.06M | 0.01M | 0.01M | 0.08M | 0.02M |