|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.42M | -2.29M | -1.64M | -1.93M | -2.00M | -0.96M | -1.22M | -2.68M | -1.93M | -1.74M | -1.52M | -3.14M | -1.55M | -0.11M | -0.27M | -0.32M | -2.86M | 0.12M | -0.26M | -1.00 |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | 0.06M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.03M | 0.48M | -0.29M | 0.21M | 0.20M | -0.24M | | 0.06M | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | | | | | -26.12M | 0.26M | -3.08M | 4.06M | -3.07M | 12.77M | 4.60M | 12.64M | 16.30M | 15.55M | | | 39.81M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 0.99M | 0.61M | | 0.59M | 0.54M | 0.45M | -1.58M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.46M | -1.10M | -1.28M | -0.27M | -1.58M | -1.61M | -1.19M | -1.91M | -1.38M | 2.00M | -4.23M | -0.73M | -1.40M | -1.02M | -0.60M | -0.22M | -1.41M | -0.70M | -1.25M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.03M | -0.02M | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | | -0.00M | -1.11M | 0.35M | 0.56M | 0.53M | -0.35M | -0.71M | 0.06M | 0.03M | -0.76M | 0.50M | -0.24M | 1.49M | | | 0.21M | 3.06M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 950.00 | | | | | 395.00 | -0.02M | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.26M | -0.11M | 0.53M | -0.01M | 0.76M | 0.77M | 0.84M | -0.92M | -0.59M | -0.66M | 0.39M | -0.34M | 0.65M | 0.17M | -0.45M | -0.65M | 0.62M | 0.69M | -0.70M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.00M | -0.00M | 0.05M | 0.01M | 0.12M | 0.04M | 0.18M | 0.22M | 0.39M | 0.53M | 0.49M | 0.50M | 1.14M | 0.19M | 0.43M | -0.20M | 0.17M | 0.25M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.08M | -0.14M | 1.62M | 0.61M | -0.61M | -1.19M | 0.24M | -0.02M | 0.00M | -599.00 | 0.43M | 0.45M | -0.18M | -0.19M | -0.11M | 0.01M | -0.85M | 0.77M | 1.53M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.01M | -0.00M | 0.03M | 0.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.01M | -1.14M | -1.66M | -0.77M | -0.58M | -0.74M | -0.56M | -0.51M | -0.42M | -0.79M | -0.01M | 0.00M | -0.03M | -0.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.74M | 1.50M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 1.44M | 1.13M | 1.44M | 1.42M | 1.43M | 1.69M | 1.91M | 3.21M | 2.53M | 1.49M | 1.17M | 1.46M | 1.49M | 1.44M | 1.52M | 1.58M | 0.89M | 0.28M | 1.33M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.02M | 0.02M | 0.15M | 1.15M | -0.15M | 0.05M | -0.40M | -0.45M | 0.48M | 2.91M | -3.80M | 0.17M | -0.42M | 0.00M | 0.13M | 1.35M | -0.52M | -0.45M | 0.07M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.07M | | | | | | | | | | | | | | | 0.06M | 0.07M | 0.04M | -0.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.46M | -1.11M | -1.29M | -0.28M | -1.58M | -1.62M | -1.19M | -1.91M | -1.38M | 1.99M | -4.23M | -0.73M | -1.41M | -1.02M | -0.60M | -0.23M | -1.41M | -0.73M | -1.26M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.02M | 0.02M | 0.15M | 1.15M | -0.15M | 0.08M | -0.42M | -0.36M | 0.38M | 2.91M | -3.80M | 0.17M | -0.42M | 0.00M | 0.13M | 1.35M | -0.52M | -0.45M | 0.07M |