|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.01M | 1.39M | -2.17M | 6.16M | -2.39M | -2.24M | -1.77M | -1.21M | -2.09M | -2.77M | -1.75M | 6.71M | -3.46M | -2.68M | -1.93M | 7.85M | -1.69M | -0.99M | -1.57M | 4.87M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.28M | 0.62M | 0.85M | 0.38M | 0.34M | 0.38M | 0.52M | 0.47M | 0.40M | 0.37M | 0.41M | 0.39M | 0.42M | 0.11M | 0.32M | 0.21M | 0.26M | 0.09M | 0.21M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | | | 0.04M | 0.01M | 0.36M | -0.28M | | 0.10M | -0.04M | 0.00M | -0.00M | | 0.03M | 0.03M | -0.06M | -0.10M | -0.03M | -0.08M | -0.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | | | | | | | | | 0.80M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.83M | | | 11.25M | -3.25M | -2.57M | -2.11M | -1.59M | -2.84M | -1.14M | -1.78M | -0.98M | -1.65M | -1.33M | -3.07M | -1.24M | -1.15M | -0.40M | -1.16M | 0.59M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | 0.20M | 0.24M | 0.28M | -0.53M | 0.93M | | 0.46M | 0.14M | 0.24M | 0.25M | -0.30M | | 1.08M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.63M | 0.08M | 0.03M | 0.03M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | 0.40M | 0.12M | 0.15M | 0.13M | 0.09M | 0.14M | 0.23M | 0.10M | 0.62M | 0.17M | 0.14M | 0.14M | 0.14M | 0.14M | 0.13M | 0.11M | 0.15M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | 2.47M | 0.43M | -0.22M | -0.47M | 0.06M | 0.45M | -0.52M | -0.30M | 0.62M | -0.20M | -0.26M | -0.32M | -0.00M | 0.73M | 0.46M | -0.01M | 0.48M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | | | 0.89M | 1.47M | 1.12M | 0.62M | -0.20M | 0.63M | -0.12M | -0.92M | -0.23M | 1.10M | 0.12M | -0.18M | -0.12M | -0.68M | -1.71M | -0.31M | 0.58M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | 2.74M | 0.27M | 0.77M | 0.73M | -2.38M | 0.11M | 0.01M | -0.13M | 0.65M | 0.08M | 3.19M | -2.92M | 2.13M | 0.05M | -0.23M | -2.76M | 2.44M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | | | 1.17M | -0.87M | 0.64M | -0.02M | 0.13M | -0.04M | -0.25M | -0.09M | 0.51M | 0.17M | 0.35M | -0.30M | 0.51M | 0.34M | -0.24M | 0.01M | 0.42M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | | | 12.51M | 1.60M | 0.02M | -2.30M | -0.20M | -0.42M | -0.09M | -0.26M | -0.15M | -0.27M | -0.18M | -0.88M | -0.57M | -0.25M | -0.26M | -0.60M | 0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 0.13M | 0.03M | 0.12M | 0.06M | 0.08M | 0.04M | 0.02M | 0.08M | -0.03M | 0.00M | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.11M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.34M | | | | | | | -5.34M | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.42M | | | -5.47M | -0.03M | -0.12M | -0.06M | -0.08M | -0.04M | -0.02M | -0.08M | 0.03M | -0.00M | | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.89M | | | 7.00M | 0.01M | -0.05M | -0.03M | | 0.04M | -0.06M | -0.02M | 0.04M | | | 2.82M | -0.22M | 6.04M | -0.01M | -0.03M | -0.03M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | 0.17M | 0.04M | 0.09M | 0.08M | -0.26M | -0.03M | -0.01M | 0.05M | -0.04M | 0.04M | 0.02M | | -0.01M | -0.02M | -0.04M | | -0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.37M | | | 12.95M | -3.23M | -2.65M | -2.11M | -1.93M | -2.87M | -1.23M | -1.84M | -0.95M | -1.61M | -1.31M | -0.25M | -1.47M | 4.86M | -0.47M | -1.21M | 0.46M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.76M | | | 11.12M | -3.28M | -2.69M | -2.16M | -1.67M | -2.89M | -1.16M | -1.86M | -0.95M | -1.65M | -1.33M | -3.07M | -1.25M | -1.16M | -0.41M | -1.17M | 0.48M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | | | 12.77M | -3.27M | -2.74M | -2.19M | -1.67M | -2.85M | -1.22M | -1.89M | -0.90M | -1.65M | -1.33M | -0.25M | -1.47M | 4.88M | -0.42M | -1.21M | 0.46M |