|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.08M | -5.89M | -3.87M | 35.59M | -5.35M | 4.00M | -3.38M | 30.29M | -4.76M | 15.12M | 7.40M | 2.90M | -5.12M | -5.31M | -7.00M | 39.66M | -4.66M | -4.45M | -10.46M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.05M | 50.58 | 0.22M | 0.05M | 0.05M | 50.14 | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.84M | 0.80M | -2.14M | 0.50M | 0.38M | 0.38M | 0.55M | 0.23M | 0.18M | -0.30M | | 0.43M | 0.37M | 0.33M | 0.86M | 0.84M | 0.38M | 2.99M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.07M | -0.04M | -0.04M | 0.01M | -0.03M | 0.01M | 0.02M | -0.02M | 0.08M | -0.38M | -3.56M | -0.64M | -0.17M | -0.17M | 0.07M | -0.17M | 0.14M | 0.76M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | -1.14M | 0.97M | 1.34M | -0.52M | -1.26M | 0.62M | 1.36M | -1.15M | -1.40M | 2.74M | 1.12M | -0.02M | 0.16M | 3.16M | -0.69M | -0.60M | -0.16M | 1.88M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.08M | -0.06M | -0.06M | -0.07M | -0.07M | -0.07M | -0.08M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.05M | -0.06M | -0.07M | -0.07M | -0.07M | -0.07M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.40M | -5.53M | -2.97M | -5.03M | -4.94M | -5.43M | -3.26M | -4.38M | -5.79M | -6.30M | -4.50M | -4.50M | -5.54M | -4.99M | -3.54M | -5.62M | -4.53M | -3.95M | -4.83M | -20.09M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.06M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.16M | 0.39M | -0.03M | -0.01M | -0.01M | 736.70 | -0.00M | | | -0.00M | -0.03M | -0.11M | -0.02M | -0.00M | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.94M | 5.05M | 5.05M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.16M | -0.06M | -0.03M | -0.01M | -0.01M | -14.99M | 4.93M | 5.05M | 5.05M | -0.00M | -0.03M | -0.11M | -0.02M | -0.00M | | | | -0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.01M | 0.00M | 0.03M | 0.01M | | | | | | 0.05M | 0.28M | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.88M | 6.49M | -0.06M | -0.04M | 3.96M | 0.12M | 0.89M | 4.32M | 3.90M | 2.75M | 15.88M | 1.28M | 1.11M | 1.44M | -0.13M | 2.39M | 4.10M | 3.88M | 3.01M | 14.10M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | -0.60M | 1.04M | -0.29M | -0.40M | 0.77M | 1.35M | -0.21M | 0.07M | -0.27M | 0.33M | -0.50M | 0.53M | 0.18M | -0.16M | 0.61M | -0.02M | -0.42M | 0.24M | 0.12M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.48M | 0.96M | -3.19M | -5.13M | -1.01M | -5.31M | -2.37M | -15.04M | 3.04M | 1.50M | 16.43M | -3.22M | -4.47M | -3.65M | -3.69M | -3.23M | -0.42M | -0.07M | -1.83M | -5.89M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.67M | 40.97M | 40.36M | 337.96 | 32.58M | 30.97M | | | 8.63M | | | | 25.91M | | | | 11.11M | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.40M | -5.52M | -2.80M | -5.42M | -4.91M | -5.42M | -3.25M | -4.38M | -5.79M | -6.30M | -4.50M | -4.50M | -5.51M | -4.87M | -3.52M | -5.61M | -4.53M | -3.95M | -4.83M | -20.09M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.48M | 0.96M | -3.19M | -5.13M | -1.01M | -5.31M | -2.37M | -15.04M | 3.04M | 1.50M | 16.43M | -3.22M | -4.47M | -3.65M | -3.69M | -3.23M | -0.42M | -0.07M | -1.83M | -6.00M |