|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.66M | -10.10M | -3.75M | -4.73M | -5.64M | -6.67M | -10.59M | -22.99M | -1.01M | -1.10M | -0.67M | -3.72M | -0.54M | -4.53M | -3.99M | -4.36M | -4.86M | -5.16M | -5.72M | -8.99M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.14M | 0.31M | 0.52M | 0.71M | 0.74M | 0.27M | 0.27M | 0.12M | 0.17M | 0.17M | 0.16M | 0.16M | 0.15M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.14M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.60M | 0.82M | 0.96M | 1.21M | 1.06M | 1.13M | 0.92M | 0.39M | 1.97M | 0.77M | 0.45M | 0.45M | 0.36M | 0.41M | 0.47M | 0.37M | 0.27M | 0.32M | 0.25M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 379.00 | | | 0.00M | 0.00M | 0.01M | | | | | 0.00M | 0.00M | 0.02M | 0.04M | 11.00 | 11.00 | 0.01M | 0.04M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 0.29M | 0.00M | 0.03M | 0.02M | 5.83M | 0.02M | 1.28M | 0.00M | 0.67M | 0.02M | 0.07M | | 0.07M | 0.07M | 0.01M | 0.08M | 0.08M | 0.05M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | 1.76M | | 0.56M | 17.04M | 0.30M | | 3.10M | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | 0.20M | | | | 0.00M | | | | 0.28M | | | | 0.23M | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.35M | -7.23M | -9.35M | -10.69M | -5.94M | -11.50M | -13.96M | -7.63M | -3.87M | -4.97M | -5.34M | -4.71M | -3.65M | -4.90M | -3.71M | -3.87M | -3.12M | -4.60M | -5.67M | -5.24M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.16M | 0.10M | 0.12M | 0.12M | 0.18M | 0.04M | 0.05M | 0.01M | 0.29M | 0.08M | 0.01M | 0.01M | -0.18M | | 0.01M | 0.01M | 0.01M | 0.09M | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.03M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.14M | 0.31M | 0.52M | 0.71M | 0.74M | 0.27M | 0.27M | 0.12M | 0.17M | 0.17M | 0.16M | 0.16M | 0.15M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.11M | 0.09M | -0.10M | 0.89M | -0.00M | 0.05M | -0.09M | -0.90M | -0.07M | | | | | | | | | 0.07M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64M | -0.41M | 0.56M | 1.40M | 1.30M | 0.62M | 1.14M | -0.08M | -0.04M | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | 0.35M | 0.08M | 0.79M | 0.78M | -0.41M | 0.17M | 1.01M | -1.66M | -0.14M | 0.06M | -0.05M | -0.63M | -0.87M | 0.50M | -0.24M | 0.86M | 0.71M | 0.49M | -0.03M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 1.15M | -0.27M | 0.79M | 0.10M | 0.82M | -1.17M | 2.40M | -1.25M | 0.16M | -0.87M | -0.01M | 0.39M | -1.23M | -0.95M | 0.01M | 0.24M | -0.05M | -0.69M | 0.57M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | -0.00M | | 0.05M | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 2.51M | 1.12M | 2.13M | 0.64M | 3.43M | 2.48M | 2.95M | -0.20M | 0.51M | | | | 0.21M | | 0.00M | 0.01M | 0.00M | 0.03M | 0.52M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.05M | | | 0.07M | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | 2.87M | | 1.43M | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 2.50M | 2.40M | 3.11M | -5.51M | 13.62M | 3.20M | 1.70M | 5.94M | -2.64M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.01M | -2.91M | -5.15M | -0.97M | 0.52M | 0.48M | 0.03M | -1.25M | 8.24M | -0.01M | 0.05M | | 1.00M | -0.14M | 0.71M | -0.00M | -0.01M | 0.04M | -21.49M | -2.98M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | -0.02M | 0.01M | | | | | -0.02M | 0.09M | -0.08M | | 0.08M | | | | | 50.01M | -46.35M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.25M | 2.27M | -8.42M | 0.44M | -0.44M | 0.04M | 0.12M | 0.05M | 0.04M | 0.04M | 0.09M | 0.05M | 0.61M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | 0.10M | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | | 0.08M | | | | | | | 2.81M | 0.10M | | 4.46M | 0.00M | 18.06M | 0.10M | -1.13M | 30.00 | 3.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.74M | 2.91M | -0.09M | -6.02M | -0.01M | -0.01M | 1.14M | -3.04M | 1.46M | 2.74M | 2.47M | 4.00M | 5.03M | 12.99M | -0.16M | -0.15M | 1.06M | 8.18M | 46.70M | 8.79M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.62M | -7.22M | -14.58M | -17.68M | -5.44M | -11.04M | -12.79M | -11.93M | 5.83M | -2.20M | -2.82M | -0.70M | 2.37M | 7.99M | -3.16M | -4.02M | -2.06M | 3.61M | 19.55M | 0.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.34M | -9.74M | -10.47M | -12.82M | -6.59M | -14.93M | -16.44M | -10.59M | -3.67M | -5.48M | -5.34M | -4.71M | -3.65M | -5.11M | -3.71M | -3.87M | -3.13M | -4.60M | -5.70M | -5.75M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.62M | -7.22M | -14.58M | -17.68M | -5.44M | -11.04M | -12.79M | -11.93M | 5.83M | -2.24M | -2.82M | -0.70M | 2.37M | 7.95M | -3.16M | -4.02M | -2.07M | 3.62M | 19.55M | 0.57M |