|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -3.83M | -3.43M | -2.89M | -3.62M | -3.91M | -3.57M | 11.05M | 4.24M | 5.48M | 5.83M | -16.48M | 26.04M | -3.71M | 4.44M | 6.88M | 2.59M | -61.75M | 29.25M | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.07M | 0.08M | 0.08M | 0.10M | 0.15M | 0.10M | 0.10M | | 0.02M | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.12M | 0.09M | 0.10M | 0.09M | 0.07M | 0.07M | 0.13M | 0.22M | 0.25M | 0.28M | 0.25M | 0.10M | 0.16M | 0.04M | -0.20M | -0.05M | 0.01M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -3.33M | -3.43M | -2.94M | -3.24M | -3.50M | 3.31M | -11.12M | 19.68M | 4.38M | 4.89M | 5.46M | -24.91M | -4.15M | -4.63M | 14.45M | 3.59M | -30.37M | -0.09M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.07M | 0.08M | 0.08M | 0.10M | 0.15M | 0.10M | 0.10M | | 0.02M | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.18M | 0.18M | 0.19M | -0.03M | 0.20M | 0.19M | 0.18M | -0.05M | 0.13M | 0.11M | 0.10M | -0.01M | 0.11M | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | -0.33M | -0.27M | 0.30M | -0.02M | 0.09M | -0.15M | 0.10M | 0.41M | 0.39M | -0.07M | -0.45M | -0.57M | 0.10M | 0.59M | -1.19M | -0.35M | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 290.00 | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | 0.10M | -0.20M | 0.21M | | -0.14M | -0.37M | -0.31M | 0.27M | -0.02M | -0.13M | 0.40M | 0.03M | -0.58M | 0.32M | 0.29M | -0.52M | -0.01M | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.06M | -0.08M | -0.15M | -0.09M | -0.03M | -0.18M | -0.53M | -0.26M | -0.20M | -0.12M | -0.07M | -0.09M | -0.07M | -0.02M | | 0.17M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | 6.00M | | | 17.07M | -9.00M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | -2.31M | -5.48M | -7.50M | 4.84M | -8.41M | -0.62M | 16.48M | 8.56M | 19.20M | -32.52M | 24.72M | -1.11M | 17.00M | -9.02M | 4.50M | 8.87M | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 35.00M | 12.79M | -0.21M | 8.89M | -0.04M | | | | | | | 0.09M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.73M | 10.14M | 8.71M | | 19.22M | | 32.01M | -0.20M | 8.89M | -0.04M | | | | | | | | | |
|
Current Debt (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | -1.02M | 1.72M | -2.04M | 1.35M | 7.49M | -5.11M | 29.52M | -13.15M | -15.19M | 0.38M | -2.29M | -5.26M | 12.38M | -14.21M | 0.91M | 5.33M | | | |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -3.29M | -3.38M | -2.86M | -3.09M | -3.41M | 3.35M | -10.93M | 20.21M | 4.65M | 5.09M | 5.58M | -24.83M | -4.06M | -4.56M | 14.47M | 3.59M | -30.54M | -0.09M | | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | -1.02M | 1.72M | -2.04M | 1.35M | 14.12M | -11.73M | 68.16M | 12.74M | 32.98M | -27.11M | -0.19M | -5.26M | 12.38M | 5.43M | 8.09M | -21.50M | -0.09M | | |