|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.15M | -4.83M | -3.08M | -5.17M | -5.47M | 15.51M | -5.85M | -4.84M | -6.09M | -9.54M | -7.04M | -7.21M | -6.51M | -6.72M | -4.45M | -3.91M | -6.72M | -7.46M | -7.39M | -11.37M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -105.90M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.07M | 0.04M | 0.03M | 0.07M | 0.10M | 0.11M | 0.13M | 0.20M | 0.25M | 0.15M | 0.16M | 0.19M | 0.23M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.46M | 0.39M | 0.20M | 0.30M | 0.27M | 0.30M | 0.30M | 0.30M | 0.55M | 0.40M | 0.30M | 0.10M | 0.40M | 0.26M | 0.30M | 0.80M | 3.27M | 2.40M | 2.60M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | 0.01M | 0.01M | 0.02M | 0.02M | 0.35M | 0.40M | 0.07M | 0.07M | 0.79M | 0.79M | | 0.01M | 2.96M | 2.96M | | 7.67M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | 0.03M | 0.78M | | -0.13M | -0.09M | 1.61M | 1.10M | 0.05M | 0.06M | 0.18M | 1.23M | | 0.51M | 21.90M | | 0.48M | 0.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.20M | 0.24M | | 0.30M | 0.10M | 0.29M | 0.80M | 0.51M | 0.48M | 0.40M | 0.21M | 0.46M | 0.45M | 0.35M | 0.04M | 0.43M | 0.43M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.84M | -3.15M | -5.29M | -5.09M | -5.41M | -5.51M | -5.09M | -5.91M | -5.09M | -5.61M | -7.99M | -7.50M | -9.22M | -5.05M | -6.12M | -4.77M | -3.74M | -4.01M | -5.60M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.15M | 0.07M | 0.01M | 0.01M | 0.07M | 0.07M | 0.04M | 0.04M | -0.07M | 0.11M | 0.04M | 0.03M | 0.03M | 0.21M | 0.03M | 0.03M | 0.03M | 0.23M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.07M | 0.04M | 0.03M | 0.07M | 0.10M | 0.11M | 0.13M | 0.24M | 0.25M | 0.19M | 0.19M | 0.23M | 0.27M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.10M | -0.27M | -0.07M | 0.37M | -0.36M | 0.47M | 0.12M | 0.04M | -0.01M | -0.21M | 0.11M | 0.17M | 0.17M | 0.82M | -0.16M | -0.43M | 1.02M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.15M | 0.44M | 0.41M | -0.39M | 0.69M | 0.82M | 0.91M | 1.37M | 0.85M | -0.62M | -0.60M | 0.14M | 0.64M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 0.91M | -0.23M | -0.18M | 0.24M | 0.38M | 0.15M | -0.47M | 0.00M | 0.36M | 0.34M | 0.46M | -0.29M | 1.90M | -1.62M | -1.39M | 0.28M | -0.07M | 0.71M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | -0.43M | -0.06M | -0.24M | -0.28M | -0.41M | 0.21M | 0.47M | 0.07M | 0.72M | -0.54M | 0.54M | 0.90M | -1.39M | -0.05M | -0.05M | 0.55M | -0.65M | -0.05M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.42M | 0.02M | 0.10M | -0.17M | 0.03M | -0.03M | 1.36M | 0.20M | -0.28M | -0.17M | -0.04M | -0.30M | 1.26M | -0.12M | -0.06M | -0.81M | 0.69M | 0.14M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | 0.29M | -0.17M | 0.06M | 0.12M | 0.12M | 0.35M | 0.13M | 0.56M | 0.53M | 1.36M | 0.37M | -0.25M | 0.22M | 0.15M | 1.45M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.25M | 16.18M | 16.15M | 15.34M | 11.72M | 8.88M | 11.03M | 4.35M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.01M | -0.02M | -3.84M | -50.17M | 6.38M | 6.76M | 5.73M | 1.58M | 4.97M | 6.90M | 10.59M | 3.03M | -0.37M | 0.25M | -0.22M | -0.15M | -1.45M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.41M | 6.18M | | | 0.07M | -0.00M | | | | | -0.00M | 0.03M | -0.01M | 0.45M | 6.53M | 3.43M | 11.89M | 0.85M | 10.20M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.10M | -0.01M | -0.01M | 0.01M | -0.02M | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.56M | 3.23M | -5.31M | -5.09M | -9.18M | -55.70M | 1.29M | 0.85M | 0.63M | -4.04M | -3.02M | -0.57M | 1.36M | -1.57M | 0.03M | -1.09M | 7.93M | -3.31M | 3.15M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.84M | -3.16M | -5.29M | -5.11M | -5.71M | -5.33M | -5.15M | -6.03M | -5.21M | -5.96M | -8.12M | -8.07M | -9.74M | -6.41M | -6.50M | -4.52M | -3.96M | -4.16M | -7.05M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 64.57M | 3.12M | -5.29M | -5.11M | -9.18M | -55.68M | 1.29M | 0.85M | 0.65M | -4.03M | -3.02M | -0.57M | 1.36M | -1.57M | 0.03M | -1.09M | 7.93M | -3.31M | 3.15M | |