|
Net Income (Quarter)
|
| | | | | | | | | | | | -6.28M | 3.53M | -7.65M | -5.93M | -4.18M | -1.19M | 0.30M | 0.31M | 0.08M | 0.18M | 0.28M | 0.54M | | | | -1.94M | -4.54M | -4.26M | -2.20M | -2.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | 0.16M | 288.00 | 1.68M | 1.06M | 289.00 | 192.00 | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 646.00 | 0.01M | 0.00M | 0.00M | -593.00 |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | 0.50M | 0.96M | 1.93M | 1.86M | 1.40M | 0.38M | 0.77M | -0.36M | 0.39M | 0.22M | 0.34M | 0.38M | 0.04M | 0.03M | 0.03M | 0.43M | 2.22M | 0.01M | 0.01M | 0.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | 0.21M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | -0.10M | | | | -0.25M | | | | | -0.06M | | -0.01M | 0.07M | 0.16M | -632.00 | | -0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | 0.02M | 0.04M | 2.53M | 0.85M | 0.02M | 0.35M | 0.12M | 3.36M | 0.20M | | -0.20M | | -0.05M | 0.12M | 0.02M | 4.70M | | | | 1.75M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.01M | 0.02M | 0.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | -1.32M | -0.57M | -5.10M | -2.03M | -1.20M | -0.54M | -2.92M | -2.29M | -1.53M | -0.18M | -0.16M | 0.93M | -0.67M | -0.55M | -0.48M | -2.39M | -1.84M | -1.19M | -1.02M | -0.52M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | 1.31M | 1.18M | 0.02M | | | | | 0.36M | 0.36M | 0.10M | 0.49M | 0.13M | 0.18M | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.18M | | | -72.00 | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | 0.16M | 288.00 | 1.68M | 1.06M | 1.01M | 0.92M | 0.96M | 0.78M | 0.31M | 0.33M | 0.33M | 0.33M | 0.32M | 0.28M | 0.24M | 0.21M | 0.28M | 0.56M | 0.75M | 0.83M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | 0.00M | 2.03M | -5.55M | 8.21M | 0.05M | -0.10M | 1.32M | -2.77M | -0.13M | -0.46M | 0.49M | -1.87M | -0.39M | -0.04M | -0.02M | -0.01M | 1.28M | -0.87M | 0.61M | 0.31M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | 0.14M | 0.27M | -1.10M | -0.06M | -0.12M | -0.01M | -0.03M | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | 0.64M | 1.26M | -1.26M | 1.35M | -0.72M | 0.37M | 0.21M | -0.45M | 0.23M | -0.36M | 0.41M | -0.30M | -0.40M | 0.15M | 0.02M | -0.09M | 1.38M | -0.87M | 0.63M | 0.37M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | 0.03M | -0.03M | -0.05M | 0.13M | | -0.03M | -0.19M | 0.48M | 0.03M | -0.02M | -0.04M | -0.03M | -0.03M | 0.05M | -0.06M | -0.01M | 617.00 | 0.00M | 947.00 | -0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.69M | 1.25M | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.15M | 1.51M | -430.00 | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | 0.25M | | -0.02M | 2.01M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | -0.25M | 0.22M | -2.04M | -0.17M | | -0.76M | -0.63M | 1.05M | | | | | 0.10M | 0.15M | 1.51M | -430.00 | -0.40M | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | -0.08M | 0.16M | | | | | | | | | | | 1.11M | | 2.20M | 0.18M | 0.18M | 1.53M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | 2.14M | -0.23M | 12.40M | -0.57M | -0.48M | 2.11M | 1.85M | 2.18M | 0.82M | 0.39M | 0.01M | -0.21M | -0.13M | 0.35M | 0.94M | 2.70M | | 1.84M | 0.20M | 0.58M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | 0.56M | -0.58M | 5.26M | -2.76M | -1.68M | 0.81M | -1.71M | 0.94M | -0.71M | 0.20M | -0.15M | 0.71M | -0.70M | -0.05M | 1.97M | 0.31M | -2.24M | 0.65M | -0.82M | 0.06M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | -1.32M | -0.57M | -5.10M | -2.03M | -1.20M | -0.54M | -2.23M | -3.54M | -1.53M | -0.18M | -0.16M | 0.93M | -0.67M | -0.55M | -0.48M | -2.39M | -1.84M | -1.19M | -1.02M | -0.52M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | 0.56M | -0.58M | 5.26M | -2.76M | -1.68M | 0.81M | -1.71M | 0.94M | -0.71M | 0.20M | -0.15M | 0.71M | -0.70M | -0.05M | 1.97M | 0.31M | -2.24M | 0.65M | -0.82M | 0.06M |