|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.17M | -3.02M | -6.15M | -7.96M | -5.03M | -6.87M | -7.03M | -7.86M | 0.76M | -4.53M | -6.57M | -7.49M | -14.37M | -16.43M | -7.82M | -10.46M | -12.85M | -13.12M | -62.76M | -80.29M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.16M | 0.14M | 0.15M | 0.13M | 0.21M | 0.12M | 0.22M | 0.14M | -0.04M | 0.00M | 0.14M | 0.00M | 0.15M | 0.15M | 0.23M | 0.00M | 0.39M | 0.40M | 0.35M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.11M | 0.11M | 0.09M | 0.17M | 0.13M | 0.05M | -0.24M | | 0.06M | 0.04M | 0.04M | | 3.55M | | 8.17M | 1.54M | 1.86M | 5.68M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | | | | | | | | | | | 8.67M | | | | 0.43M | | | 13.65M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.66M | -2.50M | -3.86M | -3.85M | -4.03M | -0.36M | -3.85M | -2.83M | -4.51M | -2.44M | -3.83M | -2.00M | -3.79M | -4.32M | -4.96M | -4.82M | -8.71M | -5.90M | -5.82M | -10.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.75M | -0.47M | 0.01M | 0.01M | 0.01M | -0.24M | 0.10M | 0.01M | 0.01M | 0.11M | 0.11M | 0.01M | 0.11M | 0.12M | 0.12M | 0.12M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.04M | 0.04M | 0.36M | 0.25M | 0.23M | 0.18M | 0.16M | 0.52M | 0.39M | 0.27M | 0.12M | 0.21M | 0.27M | 0.06M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.63M | 0.26M | 0.02M | 0.13M | 2.92M | 0.62M | -0.29M | 0.14M | 2.00M | 0.64M | 0.14M | 0.00M | 0.15M | 0.15M | 0.23M | 0.00M | 0.39M | 0.40M | 0.35M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.00M | 0.03M | 0.23M | 0.38M | -1.88M | 0.37M | -0.42M | -0.98M | 1.03M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.69M | -0.33M | 1.04M | -0.95M | 0.31M | -0.12M | 0.34M | -0.53M | 0.35M | -0.10M | 1.40M | 0.21M | 0.33M | 0.34M | 0.63M | -2.33M | 0.84M | 1.02M | -1.86M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.16M | 0.08M | 0.05M | -0.37M | 0.86M | 0.45M | 0.27M | 0.57M | -0.57M | 0.50M | -0.17M | -0.01M | 2.38M | -0.61M | 0.36M | 0.01M | 1.18M | -0.96M | 0.21M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.10M | -0.10M | | 1.16M | | 0.02M | 0.03M | -1.14M | 0.76M | 0.23M | 0.70M | 0.26M | 0.25M | 1.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.55M | 0.03M | 0.23M | 0.81M | 0.79M | 0.09M | 0.70M | 0.30M | 0.36M | 0.11M | 0.34M | 0.13M | 0.24M | 0.47M | 0.92M | 0.71M | 5.68M | 1.33M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | -1.50M | 6.00M | 29.11M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.09M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | | 1.23M | 0.51M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | 1.30M | | | -1.30M | | | 5.37M | 0.63M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.07M | -4.95M | -0.23M | 0.74M | -0.41M | -3.83M | 7.87M | -4.17M | 2.76M | -2.83M | -2.62M | -2.04M | -2.20M | 0.38M | -1.82M | -2.00M | -7.28M | -10.88M | -14.53M | -11.46M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.55M | | | | | | | | 4.98M | 2.00M | | 6.00M | 4.00M | 10.00M | | | -0.60M | 5.75M | -5.75M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | 0.01M | 0.06M | 1.38M | 2.33M | 0.33M | | | -0.08M | 0.15M | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 5.40M | | 3.46M | 2.40M | 2.92M | 2.15M | 6.00M | 3.70M | 0.55M | 1.46M | 3.75M | 2.00M | | | 1.50M | 34.50M | 2.22M | 60.98M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | 9.95M | 0.42M | 5.21M | 1.26M | 5.56M | 1.57M | 0.47M | 3.60M | 5.61M | 3.13M | 3.69M | 7.23M | 3.53M | 9.73M | 21.50M | 29.11M | 2.02M | 56.37M | -0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.83M | 2.49M | -3.66M | 2.10M | -3.19M | 1.37M | 5.58M | -6.52M | 1.85M | 0.35M | -3.32M | -0.35M | 1.25M | -0.41M | 2.95M | 14.68M | 13.12M | -14.76M | 36.02M | -21.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.66M | -2.53M | -4.41M | -3.89M | -4.26M | -1.17M | -4.64M | -2.91M | -5.21M | -2.74M | -4.19M | -2.11M | -4.13M | -4.45M | -5.20M | -5.29M | -9.63M | -6.61M | -11.50M | -11.43M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.83M | 2.49M | -3.66M | 2.10M | -3.19M | 1.37M | 5.58M | -6.52M | 1.85M | 0.35M | -3.32M | -0.35M | 1.25M | -0.41M | 2.95M | 14.68M | 13.12M | -14.76M | 36.02M | -21.56M |