|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.51M | -2.56M | -3.86M | -3.19M | -3.51M | -3.47M | -2.99M | -2.85M | -2.29M | -2.45M | -2.04M | -2.37M | -2.46M | -3.21M | -3.39M | -2.92M | -3.50M | -3.58M | -3.46M | -3.67M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.31M | 0.37M | 0.43M | 0.43M | 0.46M | 0.43M | 0.41M | 0.35M | 0.34M | 0.30M | 0.45M | -0.33M | -0.28M | 0.28M | 0.26M | -0.24M | -0.33M | 0.24M | 0.22M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.40M | | -0.00M | 0.09M | 0.10M | -0.04M | 0.01M | 0.09M | 0.24M | 0.00M | 0.04M | | 0.03M | 0.06M | 0.31M | 0.17M | 0.73M | | 0.48M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | | | | 0.18M | | | | 0.28M | | | | 0.07M | | | | 0.73M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | -2.18M | -2.89M | -3.01M | -3.12M | -2.96M | -2.46M | -3.20M | -1.85M | -1.66M | -1.82M | -2.42M | -1.96M | -2.76M | -1.69M | -2.87M | -2.57M | -3.84M | -3.76M | -5.05M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.04M | 0.03M | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 0.01M | 0.53M | -0.45M | 0.06M | -0.27M | 0.42M | -0.90M | -0.11M | 0.27M | 0.06M | -0.38M | -0.01M | 0.21M | 1.05M | -0.62M | 0.71M | -0.10M | 0.51M | 0.38M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.04M | -0.04M | -0.18M | 0.13M | -0.30M | 0.34M | -0.14M | -0.18M | -0.23M | -0.12M | 0.39M | -0.17M | 0.06M | -0.34M | -0.07M | -0.09M | 0.34M | 0.01M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.04M | 0.02M | 0.06M | 0.01M | 0.00M | | | 0.03M | -0.01M | 0.01M | 0.00M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.11M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | 1.27M | 1.60M | -2.49M | 2.50M | | | 1.68M | 3.30M | 2.50M | 3.30M | 1.50M | 6.50M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | 2.96M | -0.02M | -0.06M | -0.01M | -3.75M | 2.88M | -1.29M | -2.57M | 2.96M | -1.28M | 1.19M | 0.14M | 1.50M | -24.83M | -1.31M | -44.71M | -1.53M | 5.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | | 2.40M | 2.07M | 0.63M | 2.83M | 27.81M | 4.75M | 51.18M | 2.51M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | -2.19M | 0.07M | -3.02M | -3.19M | -2.96M | -1.89M | -0.32M | 3.57M | -4.39M | 1.14M | -1.31M | 1.30M | -1.99M | 2.64M | 0.10M | 0.87M | 2.62M | -2.79M | -0.06M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | -2.19M | -2.93M | -3.02M | -3.19M | -2.96M | -2.46M | -3.20M | -1.85M | -1.68M | -1.82M | -2.43M | -1.96M | -2.76M | -1.70M | -2.89M | -2.58M | -3.85M | -3.78M | -5.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | -2.19M | 0.07M | -3.02M | -3.19M | -2.96M | -6.22M | -0.32M | -3.15M | -4.39M | 1.14M | -1.31M | 1.30M | -1.99M | 2.64M | 0.10M | 0.87M | 2.62M | -2.79M | -0.06M |