|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.48M | -1.46M | -3.02M | -4.36M | -6.15M | -3.24M | -6.87M | -5.65M | -6.25M | 2.43M | -4.53M | -5.39M | -6.28M | -14.23M | -16.43M | -7.60M | -8.29M | -10.24M | -13.12M | -8.44M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 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 |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.13M | 0.13M | 0.11M | 0.11M | 0.09M | 0.17M | 0.13M | 0.05M | -0.24M | 0.07M | 0.06M | 0.04M | 0.04M | -0.10M | | | | | 0.32M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.00 | 923.00 | -0.01M | -0.00M | | 1.15M | -0.60M | 0.18M | 0.03M | 7.13M | -7.30M | -0.01M | | 0.03M | -0.39M | 0.02M | 0.04M | -0.04M | | 756.00 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | | | | | | | | | | | | -8.34M | | | 0.43M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | -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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.35M | 0.58M | -0.32M | 0.75M | 1.16M | 0.01M | 0.01M | 0.01M | -0.24M | 0.10M | 0.01M | 0.01M | 0.11M | 0.11M | 0.01M | 0.31M | 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 | 0.12M | 0.12M | 0.14M | 0.14M | 0.21M | 0.27M | 0.06M | -0.14M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.34M | 0.12M | 0.26M | 0.02M | 0.13M | 0.21M | 0.62M | -0.29M | 0.14M | -0.04M | 0.64M | 0.14M | 0.00M | 0.15M | 0.15M | 0.23M | 0.00M | 0.39M | 0.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.00M | 0.03M | 0.23M | 0.38M | -1.88M | 0.37M | -0.42M | -0.98M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -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 |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 1.00M | 0.16M | 0.08M | 0.05M | -0.13M | 0.62M | 0.45M | -0.45M | 0.58M | 0.13M | 0.50M | -0.17M | -0.33M | -0.97M | -0.61M | 0.36M | 0.38M | 0.81M | -0.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.12M | 0.46M | 0.14M | -0.16M | -0.31M | 0.25M | 0.10M | -0.10M | -0.43M | 1.58M | | 0.02M | -0.29M | 0.33M | 0.05M | -0.11M | 0.03M | -0.69M | -0.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.09M | 0.13M | 1.32M | | | | 0.70M | | | | | | | | | 2.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | -1.50M | 6.00M | 29.11M | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | 0.20M | | | 0.10M | 0.18M | 0.18M | 0.12M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.09M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.10M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | | | | | | 5.22M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.83M | -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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 0.50M | | | -0.20M | 0.13M | 0.05M | -0.24M | 0.25M | 0.06M | 0.04M | 0.04M | -0.07M | 0.14M | | -0.14M | 20.00M | 4.61M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 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 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.04M | -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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | -1.66M | -2.50M | -3.96M | -3.94M | -4.16M | -1.68M | -3.85M | -2.83M | -4.51M | -3.14M | -3.83M | -2.00M | -3.79M | -4.32M | -4.96M | -4.82M | -8.71M | -5.90M | -7.85M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.04M | -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 |