|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -4.34M | -4.67M | -2.10M | -3.58M | -4.18M | -4.53M | -3.00M | -3.22M | -3.06M | -1.49M | -85.42M | -2.82M | -3.17M | -2.93M | -3.05M | -3.25M | -3.61M | -3.21M | -2.79M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.14M | 0.76M | 0.58M | -0.76M | 0.08M | 0.27M | 0.16M | 0.13M | 0.40M | 0.33M | 0.22M | 0.57M | 0.22M | 0.21M | 0.50M | -0.89M | 0.29M | 0.20M | 0.30M | -0.65M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.85M | 1.13M | -3.02M | -3.64M | -3.73M | -2.46M | -2.72M | -4.01M | -3.18M | -2.38M | -1.37M | -0.50M | -3.87M | -2.81M | -2.03M | -1.93M | -3.78M | -2.31M | -1.70M | -2.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.05M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | 0.60M | 0.05M | -1.36M | 0.11M | 0.84M | 0.70M | -1.33M | -0.46M | 0.03M | -0.03M | 0.48M | -0.78M | 507.00 | 0.12M | 0.35M | -0.81M | 0.53M | 0.16M | 0.58M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.06M | -0.05M | -0.06M | -0.03M | -0.03M | -0.05M | -0.04M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.04M | -0.04M | -0.05M | -0.05M | -0.05M | -0.05M | -0.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | 0.00M | -22.00 | | | 6.00 | -2.00 | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00 | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | -30.01M | 39.93M | -0.02M | -0.00M | 22.00 | | | 193.00 | 1.00 | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 8.22M | 6.78M | 7.97M | 7.37M | 8.01M | 7.38M | 7.99M | 8.69M | 7.49M | 8.30M | 7.78M | 8.58M | 8.43M | 8.36M | 7.04M | 6.59M | 6.68M | 7.90M | 9.93M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.10M | 0.39M | 0.25M | 0.04M | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -457.00 | 0.00M | 0.01M | -0.01M | -0.01M | -0.01M | 0.01M | 0.00M | 0.02M | 0.01M | -0.01M | 0.01M | 0.01M | -0.03M | 0.01M | -0.00M | -0.01M | 0.01M | 0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.27M | 1.49M | -2.77M | -3.59M | -3.74M | -2.46M | -12.73M | -34.00M | 36.75M | -2.38M | -1.37M | -0.51M | -3.86M | -2.80M | -2.06M | -1.92M | -3.79M | -2.31M | -1.70M | -1.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.85M | 1.13M | -3.02M | -3.64M | -3.73M | -2.46M | -2.72M | -4.01M | -3.18M | -2.38M | -1.37M | -0.50M | -3.87M | -2.81M | -2.03M | -1.93M | -3.78M | -2.31M | -1.70M | -2.02M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.25M | 1.52M | -2.77M | -3.60M | -3.73M | -2.46M | -2.72M | -34.01M | 36.75M | -2.40M | -1.37M | -0.50M | -3.87M | -2.81M | -2.03M | -1.93M | -3.78M | -2.31M | -1.70M | -2.02M |