|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.40M | -1.47M | -1.77M | -2.28M | -3.65M | -3.81M | -1.46M | -9.90M | -2.33M | -0.37M | -0.38M | 1.71M | | | | | 3.45M | -0.71M | -1.29M | -0.81M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.04M | 0.10M | 0.18M | 0.24M | 0.22M | -0.63M | 0.01M | | | -0.01M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.20M | 0.20M | 0.28M | 0.17M | 0.14M | 0.03M | 0.12M | 0.90M | 933.00 | 933.00 | 0.00M | | 0.28M | 0.07M | 0.08M | 0.01M | 0.01M | | 0.81M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -0.40M | -0.34M | -0.27M | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.70M | 13.59M | -0.42M | | 2.17M | 0.20M | | | 0.21M | 0.10M | -0.07M | 0.01M | 0.01M | 0.09M | | | | 0.56M | -0.56M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.05M | | | | | | | 0.01M | 0.01M | 0.01M | -0.02M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 1.21M | 5.05M | 5.50M | 2.64M | 5.47M | 6.39M | | 2.10 | 2.10M | 0.80M | 0.08M | 0.01M | 0.01M | | | 0.01M | 0.01M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.06M | -1.07M | 0.51M | -3.37M | -1.91M | -2.12M | -1.44M | 4.36M | -0.34M | -0.09M | 0.01M | -0.34M | -0.15M | -0.09M | -0.15M | -0.11M | -0.10M | -0.09M | -0.12M | -0.39M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | | 0.27M | 0.02M | 0.08M | -0.26M | 0.01M | 0.01M | 0.01M | -0.02M | | | | 0.00M | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.04M | 0.10M | 0.18M | 0.24M | 0.22M | -0.63M | 0.01M | | | -0.01M | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.04M | 0.01M | 0.06M | 0.01M | -0.09M | -0.02M | 0.02M | | | | 0.01M | 0.02M | 200.00 | 0.01M | -0.01M | 0.00M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 629.00 | 0.02M | 0.00M | 0.01M | 0.00M | 0.02M | -0.06M | 90.00 | -90.00 | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.49M | 0.35M | 0.15M | 0.53M | -0.56M | -0.04M | 2.56M | 0.03M | | 0.83M | -0.83M | 0.02M | -0.07M | -0.26M | 0.50M | 0.22M | 0.36M | 0.63M | -0.78M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 1.00 | 0.02M | 0.02M | -0.07M | 0.02M | -0.14M | 0.11M | -0.16M | 0.16M | -0.16M | 0.01M | -0.01M | | | -0.00M | -0.00M | 0.01M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | -0.37M | 0.02M | 0.17M | 48.00 | -0.17M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 1.00 | -1.80M | 0.37M | -0.02M | -0.17M | -48.00 | 0.17M | | | 0.10M | -0.10M | | | | -0.01M | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 699.00 | 702.00 | | | | | | 0.10M | 0.11M | | 0.01M | 0.01M | 0.81M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | | 0.05M | 3.72M | 1.02M | 2.06M | 1.41M | 0.33M | | 0.74M | -0.00M | -0.01M | 0.19M | 0.09M | 0.14M | 0.09M | 0.09M | 0.09M | 0.12M | 0.49M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69M | -1.07M | -1.24M | 0.72M | -0.90M | -0.23M | -0.03M | 0.03M | -0.04M | 0.26M | -0.23M | -0.02M | 0.04M | -589.00 | -0.01M | -0.03M | -0.00M | 0.00M | -0.00M | 0.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.06M | -1.07M | -1.79M | -3.00M | -1.93M | -2.29M | -1.44M | 4.54M | -0.34M | -0.09M | 0.01M | -0.34M | -0.15M | -0.09M | -0.15M | -0.11M | -0.10M | -0.09M | -0.12M | -0.39M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69M | -1.07M | -1.24M | 0.72M | -0.90M | -0.23M | -0.03M | 4.86M | -0.34M | 0.65M | 0.11M | -0.45M | 0.04M | -589.00 | -0.01M | -0.03M | -0.00M | 0.00M | -0.00M | 0.10M |