|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.05M | -15.24M | -11.79M | -7.31M | 1.35M | -3.41M | -2.55M | -5.42M | -0.52M | -8.42M | -2.22M | -3.55M | -1.56M | -2.32M | -5.64M | -11.14M | -3.86M | -5.71M | -4.11M | 13.64M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 2.40M | 0.70M | 0.80M | 0.80M | 0.90M | 0.90M | 0.80M | 0.80M | 0.80M | 0.90M | 0.10M | 0.10M | 0.20M | 0.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.09M | 4.80M | 2.10M | 0.60M | | 0.80M | 0.40M | 0.51M | 0.48M | 1.77M | 2.30M | 0.92M | 1.62M | 2.29M | 1.38M | 2.20M | 1.46M | 2.16M | 2.30M | 4.86M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.21M | 1.25M | | | 0.12M | | 0.18M | | 3.81M | -1.20M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | -7.81M | -3.25M | 1.10M | -0.03M | -6.77M | 2.17M | 0.78M | 1.22M | -1.27M | 3.85M | 3.04M | 1.34M | 5.77M | 3.52M | -4.27M | -3.00M | -3.25M | -2.26M | -2.03M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.30M | 0.31M | 0.26M | 0.39M | 0.87M | 1.39M | 1.53M | 0.99M | 0.12M | | | | | | | 0.06M | 0.13M | 0.13M | 0.13M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 2.41M | 0.94M | 1.05M | 1.24M | 1.37M | 1.44M | 1.41M | 1.35M | 1.20M | 1.36M | 0.29M | 0.22M | 0.34M | 0.77M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 2.28M | 2.83M | -4.18M | -0.97M | 0.24M | 0.93M | -0.23M | 2.34M | 1.32M | -0.75M | -2.88M | 1.50M | -0.64M | -5.21M | -0.52M | 0.02M | -0.54M | 2.24M | -1.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 0.53M | -0.02M | -0.30M | 0.12M | 0.15M | -0.27M | -0.00M | -0.15M | -0.17M | -0.19M | -0.29M | -0.08M | -0.04M | -0.04M | -0.05M | -0.04M | -0.08M | -0.05M | -0.73M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 3.37M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.10M | 0.00M | -5.27M | 0.47M | -6.99M | 0.23M | 3.71M | -4.59M | 0.30M | 1.71M | -5.34M | 6.17M | 0.90M | -0.63M | -0.83M | 3.59M | -0.28M | -1.10M | -0.72M | 1.22M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 0.03M | 0.57M | -1.55M | -0.18M | 1.17M | -1.16M | -0.18M | -0.12M | 0.01M | -0.09M | -0.09M | 0.26M | -0.23M | -0.01M | -0.01M | -0.01M | -0.01M | 0.09M | 0.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 0.94M | 0.93M | 0.86M | 0.77M | 0.48M | 0.78M | 0.40M | 0.63M | 0.64M | 0.83M | 0.94M | 0.74M | 0.59M | 0.80M | 0.93M | 1.02M | 0.82M | 0.65M | 0.68M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | -0.94M | -1.08M | -0.86M | -0.79M | -0.49M | -0.77M | -0.40M | -0.63M | -1.17M | -0.98M | -1.27M | -0.74M | -0.59M | -0.80M | -0.99M | -1.02M | -5.82M | -0.65M | -0.68M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.71M | -0.85M | 1.12M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.21M | 0.78M | 0.24M | 0.25M | -1.00M | 3.31M | -0.30M | -0.22M | -4.01M | 1.02M | -0.23M | -1.09M | -1.43M | -0.42M | -2.92M | -1.47M | 11.84M | 8.86M | -0.19M | -0.56M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | -7.97M | -4.08M | 0.50M | -1.81M | -3.96M | 1.10M | 0.16M | -3.42M | -1.42M | 2.64M | 0.69M | -0.82M | 4.76M | -0.20M | -6.74M | 7.77M | -0.17M | -3.10M | -3.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -8.75M | -4.18M | 0.25M | -0.80M | -7.25M | 1.39M | 0.38M | 0.59M | -1.90M | 3.02M | 2.10M | 0.61M | 5.18M | 2.72M | -5.20M | -4.02M | -4.08M | -2.91M | -2.71M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | -7.97M | -4.08M | 0.50M | -1.81M | -3.96M | 1.10M | 0.16M | -3.42M | -1.42M | 2.64M | 0.69M | -0.82M | 4.76M | -0.20M | -6.74M | 7.82M | -0.21M | -3.10M | -3.27M |