|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -12.01M | -14.08M | -12.19M | -14.32M | -18.16M | -9.39M | -12.61M | -8.23M | -12.40M | -12.29M | -7.90M | -9.31M | -9.37M | -9.63M | -10.02M | -10.23M | -10.60M | -10.56M | -9.65M | -23.19M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 1.03M | 1.17M | 1.14M | 1.06M | 0.84M | 0.84M | 0.40M | 0.48M | 0.52M | 0.54M | 0.58M | 0.58M | 0.38M | 0.31M | 0.37M | 0.30M | 0.28M | 0.14M | 0.12M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00 | 0.00M | 0.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.05M | | 0.13M | 2.97M | 2.89M | 2.89M | -1.40M | 0.02M | 0.18M | 296.00 | 0.16M | 0.22M | -0.09M | 1.00 | 0.00M | -0.26M | -0.02M | -0.13M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -6.71M | -9.91M | -9.43M | -8.92M | -7.70M | -10.46M | -8.53M | -6.42M | -9.95M | -9.06M | -6.79M | -7.45M | -7.05M | -8.17M | -6.34M | -7.83M | -7.32M | -6.19M | -4.69M | -5.49M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.03M | 0.09M | 0.09M | 0.10M | 0.05M | 0.12M | 0.12M | 0.09M | 0.11M | 0.11M | 0.12M | 0.12M | 0.07M | 0.08M | 0.08M | 0.07M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 1.23M | 1.20M | 1.54M | 3.43M | 2.83M | 2.53M | 2.97M | 1.28M | 3.13M | 7.09M | 1.71M | 0.27M | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.43M | 0.43M | 0.43M | 0.43M | 0.56M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.45M | 0.47M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.40M | 0.46M | 0.34M | 0.12M | 0.08M | -0.08M | 0.05M | -0.89M | 0.41M | 0.28M | -0.18M | -0.01M | -0.66M | 0.51M | 0.07M | 0.04M | -0.40M | 0.29M | 0.06M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.58M | 1.11M | 0.39M | -0.02M | 1.87M | -0.14M | 0.42M | 1.66M | -0.42M | 0.12M | 0.81M | -0.17M | 0.54M | 0.12M | 0.67M | 0.21M | 0.17M | -0.09M | -0.03M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.26M | -1.13M | 1.14M | -1.17M | 1.93M | 0.64M | -0.49M | -0.13M | -1.03M | 0.49M | -0.18M | -1.66M | 0.79M | 0.45M | 0.75M | 1.72M | -0.44M | 1.81M | 0.25M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.33M | -0.03M | -0.30M | 1.03M | 3.34M | -1.46M | -0.38M | -1.87M | 0.82M | 2.47M | -6.71M | 0.47M | 0.53M | -0.16M | -0.31M | -1.20M | 0.14M | 1.44M | 0.53M | -0.05M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.61M | 0.11M | -0.96M | -0.03M | 1.22M | 0.06M | -1.56M | -0.05M | -0.12M | 2.79M | -3.01M | 1.14M | -0.33M | 0.90M | -0.98M | 0.49M | -0.57M | -0.04M | -0.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | -1.11M | | | | | | | | | | | | | -0.01M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.36M | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -10.48M | 10.48M | | | -0.06M | -0.36M | | | | | | | | -0.21M | | | | 0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | | | | 1.23M | 0.01M | -0.02M | 0.01M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 30.87M | 9.57M | 0.37M | 3.12M | 8.15M | 3.25M | 10.15M | 1.64M | 18.81M | 3.36M | 1.41M | 10.65M | 12.27M | 12.57M | 3.53M | 2.83M | 4.97M | 2.65M | 6.26M | 9.79M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | 0.18M | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.03M | -0.01M | 0.05M | 0.03M | -0.04M | -0.02M | 0.04M | -0.02M | -0.01M | 0.03M | -0.06M | 0.04M | 0.06M | -0.20M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 24.16M | -0.34M | -19.54M | 4.68M | 0.41M | -8.44M | 1.55M | -5.09M | 8.90M | -5.74M | -5.40M | 3.24M | 5.20M | 4.38M | -2.78M | -5.27M | -2.31M | -3.48M | 1.32M | 4.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -6.71M | -9.91M | -9.43M | -8.92M | -7.70M | -10.46M | -7.42M | -6.42M | -9.95M | -9.06M | -6.79M | -7.45M | -7.05M | -8.17M | -6.34M | -7.83M | -7.32M | -6.19M | -4.69M | -5.47M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 24.16M | -0.33M | -19.54M | 4.68M | 0.46M | -7.21M | 1.56M | -5.15M | 8.87M | -5.70M | -5.38M | 3.20M | 5.22M | 4.40M | -2.81M | -5.21M | -2.35M | -3.54M | 1.57M | 4.32M |