|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.72M | -0.57M | 0.45M | -0.26M | 0.18M | -1.58M | -1.26M | -0.10M | -0.43M | -0.14M | -0.88M | 0.58M | 0.98M | 0.52M | 0.54M | -0.03M | 0.06M | -0.41M | 0.34M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | 0.14M | 0.15M | 0.13M | | 0.15M | 0.14M | 0.14M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.01M | 0.00M | 0.06M | 0.01M | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.03M | 0.02M | 0.18M | 0.07M | 0.08M | 0.09M | 0.13M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.01M | -0.15M | -0.00M | 0.00M | 0.01M | -0.01M | -0.40M | 0.08M | -0.57M | | 0.11M | -0.02M | -0.02M | | -0.06M | 0.00M | 0.01M | 0.00M | 1.09M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | | -0.53M | -0.47M | 0.34M | | 0.95M | | 0.00M | | | | | | | | | 0.57M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.04M | 0.02M | | | 0.02M | 0.11M | 0.09M | 0.20M | 0.16M | 0.10M | 0.25M | 0.31M | 650.00 |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.45M | -0.41M | -0.01M | -0.48M | 1.26M | 1.30M | -0.83M | -0.67M | 0.91M | -0.97M | 0.94M | -0.31M | -0.45M | 1.93M | 0.55M | -0.77M | 0.36M | -0.63M | 0.14M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.26M | 0.21M | 0.22M | 0.20M | 0.17M | 0.16M | 0.15M | 0.15M | 0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.13M | 0.15M | 0.16M | 0.15M | 0.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | -0.23M | 0.61M | 0.78M | -0.10M | -1.25M | -2.44M | 0.77M | 1.38M | -0.64M | 1.86M | -1.62M | -0.35M | 1.61M | -0.18M | -2.54M | 1.86M | 0.60M | 0.42M | -0.61M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | | -0.00M | 0.01M | -0.06M | -0.00M | -0.00M | -0.01M | -0.02M | 0.26M | 0.10M | -0.07M | -0.06M | 0.00M | -0.13M | 0.19M | -0.28M | 0.17M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.33M | -0.12M | 0.64M | -0.30M | -0.28M | 0.47M | -0.68M | -0.38M | 0.44M | 0.93M | -0.01M | -0.08M | -0.61M | 0.32M | 0.38M | -0.40M | -0.03M | 0.09M | 0.16M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.00M | 0.05M | -0.04M | -0.07M | 0.22M | 0.04M | -0.10M | 0.01M | 0.06M | 0.20M | -0.12M | | -0.52M | 0.52M | -0.72M | -0.07M | -0.06M | 0.20M | 0.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.14M | 0.07M | 0.08M | 0.35M | 0.60M | 1.27M | 0.31M | 0.08M | 0.00M | 0.15M | | 0.01M | 0.05M | -0.06M | 0.38M | 0.46M | 0.25M | 0.24M | -0.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.01M | 0.12M | 0.06M | 0.00M | 0.18M | 0.07M | 0.01M | 0.00M | 0.00M | | 0.00M | | | | 0.00M | 0.00M | 0.01M | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.13M | 0.04M | -0.02M | -0.35M | -0.42M | -1.19M | -0.30M | -0.08M | -0.00M | -0.15M | 0.00M | -0.01M | -0.05M | -0.07M | -0.25M | -0.46M | -0.36M | -0.33M | -0.38M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | | | | -0.15M | -0.10M | | -0.05M | -0.08M | -0.08M | -0.10M | -0.04M | 0.27M | -0.02M | -0.20M | -0.01M | | -0.00M | 0.72M | -0.15M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | -0.58M | -0.36M | -0.03M | -0.97M | 0.74M | 0.10M | -1.19M | -0.83M | 0.83M | -1.22M | 0.90M | -0.05M | -0.52M | 1.66M | 0.30M | -1.23M | | -0.24M | -0.41M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | -0.59M | -0.48M | -0.09M | -0.83M | 0.65M | 0.03M | -1.15M | -0.75M | 0.91M | -1.12M | 0.94M | -0.32M | -0.50M | 1.99M | 0.18M | -1.23M | 0.11M | -0.87M | 0.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | -0.58M | -0.36M | -0.03M | -0.97M | 0.74M | 0.10M | -1.19M | -0.83M | 0.83M | -1.22M | 0.90M | -0.05M | -0.52M | 1.66M | 0.30M | -1.23M | | -0.24M | -0.40M |