|
Net Income (Quarter)
|
-3.51M | -4.82M | -3.59M | -4.22M | -4.59M | -7.59M | -7.75M | -7.67M | -9.16M | -9.95M | -12.11M | -9.66M | -6.71M | -8.72M | -8.29M | -6.71M | -3.71M | -4.91M | -4.88M | -3.60M | -5.18M | -8.72M | -4.87M | -3.89M | -17.13M | -37.53M | -8.12M | -9.44M | -12.19M | -16.45M | -2.66M | -3.49M | -3.53M | -1.70M | -2.19M | -1.59M | -1.58M | -1.76M | 1.47M | -2.63M | -8.60M | -1.37M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.10M | -0.10M | 0.00M | 0.01M | 0.01M | 0.03M | 0.09M | 0.10M | 0.09M | 0.09M | 0.09M | 0.06M | 0.04M | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | |
|
Share-based Compensation (Quarter)
|
0.05M | 0.05M | 0.05M | 0.10M | 0.06M | 0.56M | 0.46M | 0.62M | 1.02M | 1.84M | 1.39M | 1.22M | 1.01M | 1.08M | 1.10M | 0.54M | 0.66M | 0.68M | 0.47M | 0.35M | 0.26M | 0.29M | 0.10M | -0.36M | 10.72M | 2.26M | 0.72M | 0.77M | 0.36M | 0.24M | 0.22M | 0.22M | 0.22M | 0.11M | 0.07M | 0.07M | 0.03M | 0.01M | 0.01M | 0.01M | 0.57M | 0.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 0.19M | -0.18M | -0.06M | -0.00M | | 0.00M | 0.03M | 0.00M | | | | -0.00M | -0.00M | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.03M | 0.00M | | 1.80M | 0.04M | 0.81M | 0.95M | 1.04M | 0.05M | 0.00M | 0.00M | 0.00M | 54.00 | 442.00 | | 17.00 | 17.00 | | | | |
|
Gains from Investment Securities (Quarter)
|
0.04M | 0.00M | -0.02M | -0.10M | 0.74M | -0.08M | | | | | | | | | | | | | | -0.05M | 0.03M | 0.06M | 1.10M | | 3.61M | -0.44M | 0.05M | 0.14M | 0.56M | -0.10M | -2.96M | -0.47M | 0.02M | 3.83M | -0.00M | 0.00M | 158.00 | 0.05M | 5.00 | -0.00M | 279.00 | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.07M | 0.03M | 0.03M | 0.01M | 0.03M | 0.08M | 0.05M | 7.43M | 18.82M | 0.03M | 0.11M | 0.78M | -0.38M | -0.35M | 0.18M | 0.23M | 0.05M | -0.07M | 0.00M | | |
|
Non-cash Items (Quarter)
|
| | | | 15.50M | | | | | | | | | | | | | 0.01M | | | | | | | 0.59M | 0.60M | | 1.10M | 0.67M | 0.70M | 0.30M | | | 0.01M | 0.01M | 0.04M | | 280.00 | | | 279.00 | |
|
Cash from Operations (Quarter)
|
| -4.22M | -4.98M | -3.68M | -4.93M | -5.78M | -8.35M | -6.05M | -7.02M | -9.20M | -10.60M | -8.12M | -5.29M | -5.42M | -9.64M | -4.36M | -3.99M | -4.88M | -4.81M | -1.00M | -0.98M | -1.76M | -1.96M | -2.19M | -7.80M | -3.43M | -7.38M | -6.42M | -5.27M | -2.83M | -5.06M | -6.66M | -2.78M | -2.46M | -2.07M | -1.36M | 2.82M | -0.00M | -2.12M | -4.49M | 4.34M | -1.48M |
|
Amortizatization of Intangibles (Quarter)
|
| -0.32M | 0.02M | -0.08M | -0.04M | 0.17M | 0.01M | 0.01M | -0.04M | 0.07M | 0.01M | 0.02M | -0.00M | -0.02M | 0.00M | 0.07M | -0.07M | 0.07M | 0.12M | 0.40M | 0.50M | 0.50M | 0.40M | 0.40M | 0.50M | 0.40M | 0.50M | 0.50M | 0.50M | 0.46M | 0.01M | 0.01M | 0.01M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | 0.09M | 0.09M | 0.12M | 0.11M | 0.12M | 0.63M | 0.64M | 0.30M | 0.50M | -0.01M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.08M | 0.04M | 0.10M | 0.10M | 0.10M | 0.07M | 0.10M | 0.10M | 0.08M | 0.13M | 0.20M | 0.10M | | 0.15M | 0.10M | 0.10M | 0.08M | 0.10M | 0.10M | 0.10M | 0.08M | 0.07M | 0.03M | 0.09M | 0.10M | 0.09M | 0.09M | 0.09M | 0.06M | 0.04M | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
| 0.00M | | | | | 1.03M | 0.72M | 0.76M | 1.71M | -1.67M | 0.50M | -0.27M | -1.91M | 0.96M | -1.38M | -0.21M | 0.05M | 0.18M | -1.20M | 0.07M | -0.26M | 0.78M | 0.08M | 0.04M | -0.62M | -0.38M | -0.09M | -0.19M | -0.02M | -0.02M | -0.04M | 0.48M | -0.55M | -0.44M | -0.01M | 0.38M | -0.49M | -0.32M | 0.65M | -0.31M | |
|
Change in Inventory (Quarter)
|
| 0.03M | 0.19M | -0.08M | -0.04M | 0.39M | 0.10M | -0.18M | 0.16M | 0.51M | 0.45M | -0.03M | 0.11M | -0.38M | -0.10M | 0.26M | -0.04M | -0.13M | 0.33M | 0.62M | -0.04M | 0.26M | -0.18M | -0.30M | 0.46M | 0.39M | 1.07M | 0.28M | -0.04M | -0.13M | -0.11M | -0.17M | -0.03M | 0.77M | -0.32M | -0.06M | -0.28M | -0.26M | 0.07M | 0.02M | | |
|
Change in Account Payables (Quarter)
|
| -0.91M | | | | | 0.22M | -0.16M | 0.48M | 0.09M | 1.07M | -0.80M | -0.14M | -0.07M | -0.14M | -0.05M | -0.53M | 0.18M | 0.42M | -0.02M | -0.40M | -0.04M | -0.03M | | | | | | | | | | | | | | | 0.03M | | | | 0.02M |
|
Change in Accured Expenses (Quarter)
|
| 1.05M | -1.00M | 1.09M | -0.66M | 1.81M | -0.09M | 0.42M | 0.18M | 0.16M | -0.09M | -2.27M | 3.00M | -0.57M | -2.82M | 0.11M | -0.39M | 0.11M | 3.08M | -4.04M | -0.30M | 0.27M | 0.30M | 1.56M | -3.69M | 0.56M | 0.24M | 1.50M | -1.79M | 0.50M | 0.34M | -3.18M | 0.07M | -0.69M | -0.26M | 0.11M | 0.33M | 0.02M | -0.03M | -0.91M | 0.92M | 0.22M |
|
Other Working Capital Changes (Quarter)
|
| -0.07M | | -0.05M | 0.05M | 0.98M | -0.24M | -0.30M | 0.61M | 0.40M | -0.17M | -0.04M | -0.00M | 0.11M | 0.02M | -1.78M | 0.16M | 1.68M | 0.04M | 0.05M | -0.70M | -0.23M | -0.24M | 0.20M | 0.12M | -0.01M | 0.14M | -0.49M | -0.34M | -0.45M | 0.36M | 0.10M | -0.14M | -0.16M | 0.05M | -0.08M | 0.01M | -0.06M | 0.07M | 0.29M | 1.00 | -0.30M |
|
Capital Expenditures (Quarter)
|
| -0.08M | | 0.06M | 0.20M | -0.12M | 0.38M | 0.18M | 0.34M | -0.82M | 0.05M | 0.61M | 0.21M | 0.41M | 0.00M | 0.02M | 0.02M | 0.15M | 0.33M | -0.32M | 0.22M | -0.04M | 0.14M | -0.09M | 0.02M | 0.28M | 0.01M | 0.01M | 0.03M | 0.08M | 0.01M | 0.04M | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 10.30M | 5.80M | 4.35M | 6.00M | 9.30M | 2.50M | 10.00M | 29.00M | 32.30M | 23.30M | -0.00M | 1.00M | 5.60M | 2.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| 5.90M | 3.75M | -8.64M | 1.89M | 9.21M | -22.91M | -30.08M | 13.27M | 17.86M | 22.94M | -1.29M | -7.32M | 5.18M | 2.53M | -0.00M | -0.02M | -0.15M | -0.33M | 0.24M | -0.15M | -2.16M | -0.12M | 5.13M | -0.09M | -3.07M | 0.00M | 0.02M | -0.03M | -0.08M | -0.01M | -0.00M | | | | | | 0.00M | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -0.00M | | 0.00M | 0.32M | | | | | | | | -1.00 | | | | 6.01M |
|
Cash from Financing Activities (Quarter)
|
| 0.00M | 0.00M | 14.53M | 1.04M | 67.22M | | 0.25M | 0.01M | 0.36M | 0.03M | 0.15M | 9.95M | -0.14M | 10.61M | -6.81M | 9.88M | -0.30M | | 4.51M | 1.50M | 5.07M | 1.00M | 35.33M | -3.03M | | | | 0.00M | 0.64M | 10.20M | 2.25M | -0.34M | 5.46M | | | 0.62M | 0.05M | 3.95M | 6.10M | -2.16M | 0.76M |
|
Exchange Rate Effect (Quarter)
|
| 0.00M | | | | | | | | | | | | | | | | | | | -0.04M | -0.05M | 0.02M | -0.01M | 0.00M | 0.01M | 0.02M | -0.00M | 0.00M | -0.02M | -0.01M | -0.00M | | | -0.01M | 0.01M | 0.00M | 0.00M | -0.01M | 0.00M | -0.01M | -0.01M |
|
Change in Cash (Quarter)
|
| 1.69M | -1.23M | 2.21M | -2.00M | 70.65M | -31.26M | -35.88M | 6.26M | 9.03M | 12.37M | -9.27M | -2.66M | -0.36M | 3.50M | -11.17M | 5.87M | -5.33M | -5.14M | 3.73M | 0.33M | 1.10M | -1.06M | 38.27M | -10.92M | -6.48M | -7.36M | -3.92M | -5.30M | -2.29M | 5.13M | -4.42M | -3.12M | 3.01M | -2.08M | -1.33M | 3.44M | 0.05M | 1.82M | 1.61M | 2.18M | -0.72M |
|
Free Cash Flow (Quarter)
|
| -4.13M | -4.98M | -3.74M | -5.13M | -5.66M | -8.73M | -6.23M | -7.36M | -8.38M | -10.65M | -8.73M | -5.50M | -5.83M | -9.65M | -4.37M | -4.01M | -5.03M | -5.14M | -0.68M | -1.20M | -1.73M | -2.10M | -2.10M | -7.82M | -3.71M | -7.39M | -6.43M | -5.31M | -2.91M | -5.07M | -6.70M | -2.78M | -2.46M | -2.07M | -1.36M | 2.82M | -0.00M | -2.12M | -4.49M | 4.34M | -1.48M |
|
Net Cash Flow (Quarter)
|
| 1.68M | -1.23M | 2.21M | -2.00M | 70.65M | -31.26M | -35.88M | 6.26M | 9.03M | 12.37M | -9.27M | -2.66M | -0.36M | 3.50M | -11.17M | 5.87M | -5.33M | -5.14M | 3.75M | 0.38M | 1.15M | -1.08M | 38.27M | -10.92M | -6.49M | -7.38M | -6.40M | -5.30M | -2.27M | 5.13M | -4.42M | -3.12M | 3.00M | -2.07M | -1.36M | 3.44M | 0.05M | 1.83M | 1.61M | 2.19M | -0.71M |