|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.32M | -2.95M | -1.79M | -4.34M | -2.38M | -6.50M | -2.79M | -2.44M | -2.25M | -4.03M | -2.08M | -2.45M | -5.59M | -2.88M | -2.38M | -1.72M | -1.83M | -1.20M | -1.60M | -1.82M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.16M | 0.15M | 0.16M | 0.12M | 0.20M | 0.15M | 0.16M | 0.16M | -0.05M | 0.14M | 0.14M | 0.14M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.13M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.14M | 0.12M | 0.42M | 0.52M | 1.12M | 1.15M | 0.62M | 0.48M | 0.58M | 0.36M | 0.55M | 0.53M | 0.34M | 0.40M | 0.40M | 0.38M | 0.46M | 4.70M | -3.52M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.05M | -2.00M | | | 0.03M | -0.15M | | | -0.10M | 0.07M | | | | -0.20M | | | 0.01M | 0.01M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | -0.89M | | | | 0.13M | | | | -3.27M | | | | 0.15M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.84M | -2.50M | -1.85M | -2.30M | -2.42M | -0.89M | -2.20M | -1.69M | -1.65M | -1.52M | -1.47M | -1.62M | -1.59M | -0.53M | -1.75M | -1.00M | -1.32M | -0.73M | -1.41M | -2.09M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.17M | 0.16M | 0.16M | 0.17M | 0.17M | 0.16M | 0.17M | 0.17M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.14M | 0.16M | 0.15M | 0.14M | 0.12M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.19M | -0.01M | 0.01M | 0.00M | 0.32M | -0.01M | 0.03M | 0.08M | 0.06M | 0.12M | -0.09M | -0.04M | -0.30M | | 0.01M | 0.01M | -0.00M | | 0.01M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.53M | 0.32M | -0.00M | 0.02M | -0.07M | -1.88M | 0.07M | 0.13M | -0.00M | -1.10M | -0.01M | -0.01M | 0.02M | -1.02M | -0.03M | | -0.08M | -0.07M | -0.01M | -0.01M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.11M | 0.09M | -0.15M | -0.06M | -0.01M | -0.26M | -0.27M | 0.01M | 0.07M | 0.14M | -0.12M | 0.10M | 0.13M | -0.00M | -0.00M | 0.07M | 0.04M | 0.05M | -0.30M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.03M | -0.03M | | | | | 0.48M | 0.09M | 0.09M | -0.27M | 0.28M | 0.15M | 0.32M | -0.22M | -0.45M | -0.60M | 0.09M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 2.20M | -0.00M | 0.15M | 0.04M | -0.73M | -0.07M | -0.46M | -0.12M | 0.07M | -0.03M | -0.03M | -0.03M | -0.04M | 0.12M | -0.17M | 0.24M | -0.00M | -0.00M | -1.08M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.09M | 0.09M | 0.03M | 0.03M | 0.08M | 0.13M | -0.40M | 0.58M | 0.01M | 0.02M | 0.04M | 0.07M | 0.01M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | -0.01M | 0.04M | -0.00M | | 0.00M | | 0.02M | | 0.02M | 0.70M | -0.02M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.00M | 0.01M | 0.02M | 0.50M | 0.03M | 0.03M | 0.08M | 0.17M | 0.03M | 0.02M | 0.02M | 0.31M | 0.09M | 0.05M | 0.08M | 0.15M | 0.11M | 0.30M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | -3.03M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.93M | -0.10M | -0.04M | -0.05M | -0.55M | -0.16M | 0.18M | -0.02M | -0.24M | -0.01M | 0.07M | -0.06M | -0.32M | -0.13M | -0.07M | -0.10M | -0.14M | 0.58M | -0.37M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.16M | 0.73M | 3.42M | -0.00M | -0.00M | -0.00M | 0.10M | | -0.00M | -0.00M | 2.86M | -0.00M | 0.67M | 2.51M | 0.79M | 0.34M | 0.81M | 0.85M | 3.11M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.00M | -0.01M | 0.01M | 0.01M | -0.04M | -0.05M | -0.03M | -0.01M | 0.01M | 0.00M | -0.01M | 0.00M | 0.00M | 0.00M | -0.01M | | 0.00M | 0.03M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 13.58M | -1.23M | 1.08M | -2.46M | -1.48M | -2.41M | -1.43M | -1.68M | -1.75M | -1.47M | 1.30M | -1.65M | -0.18M | 0.63M | -0.28M | -1.08M | -0.07M | 0.05M | 0.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00M | -2.59M | -1.94M | -2.33M | -2.45M | -0.97M | -2.32M | -1.28M | -2.23M | -1.52M | -1.49M | -1.65M | -1.66M | -0.54M | -1.79M | -1.02M | -1.34M | -0.75M | -1.42M | -2.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 13.58M | -1.22M | 1.07M | -2.47M | -1.44M | -2.35M | -1.40M | -1.67M | -1.76M | -1.47M | 1.31M | -1.65M | -0.18M | 0.62M | -0.27M | -1.08M | -0.07M | 0.02M | 0.65M |