|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.66M | -33.51M | -3.04M | | -3.89M | -3.58M | -4.42M | -3.85M | -2.53M | -3.61M | -3.79M | -3.16M | -3.67M | -4.21M | -3.60M | -3.38M | -2.31M | -2.85M | -2.93M | -9.98M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.49M | 0.10M | | 0.36M | 0.34M | 0.25M | 0.09M | 0.09M | 0.14M | 0.19M | 0.61M | 0.06M | 0.12M | 0.09M | -0.44M | 0.06M | 0.06M | 0.09M | 3.72M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.80M | 0.04M | | | 0.16M | -0.35M | 0.00M | 0.03M | 0.00M | | | | | | | 0.09M | 0.09M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.76M | | | 0.04M | 1.15M | 1.10M | | 0.50M | 0.03M | 0.06M | | 0.40M | 0.40M | 0.30M | 0.02M | 0.30M | 0.20M | 0.20M | 0.07M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | | | | -3.76M | -3.25M | -3.04M | -3.31M | -3.53M | -2.20M | -2.66M | -2.75M | -3.18M | -3.50M | -3.13M | -2.38M | -2.33M | -1.82M | -3.55M | -3.14M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 0.61M | 0.13M | | | | | -2.33M | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.03M | -0.06M | | | | | 0.08M | 0.25M | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | -0.06M | 0.23M | 0.54M | -0.31M | -0.29M | 0.10M | 0.24M | -0.54M | -0.56M | 0.07M | 0.16M | 0.27M | -0.60M | 1.81M | -1.31M | 0.68M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | -0.05M | -0.05M | -0.03M | 0.36M | -0.03M | -0.47M | -0.10M | -0.11M | -0.03M | -0.32M | 0.35M | | -0.03M | -0.03M | 0.13M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | | | | | -3.33M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | 0.07M | | | 0.63M | | 0.29M | 0.41M | 0.85M | 0.34M | 0.05M | | 0.70M | 0.07M | 0.12M | 0.18M | | 9.33M | 0.44M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | | | | -0.09M | 1.59M | 12.04M | 1.71M | 4.44M | 5.31M | 1.57M | -0.13M | 2.02M | 3.58M | -0.18M | 4.16M | -0.26M | 0.00M | 3.36M | 131.33M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | -3.85M | -1.66M | 9.01M | -1.60M | 0.91M | 3.11M | -1.09M | -2.88M | -1.16M | 0.08M | -3.31M | 1.78M | -2.59M | -1.81M | -0.19M | 128.19M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | | | | -3.76M | -3.25M | -3.04M | -3.32M | -3.53M | -2.20M | -2.66M | -2.75M | -3.18M | -3.50M | -3.13M | -2.38M | -2.33M | -1.82M | -3.55M | -3.14M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | -3.85M | -1.66M | 9.01M | -1.60M | 0.91M | 3.11M | -1.09M | -2.88M | -1.16M | 0.08M | -3.31M | 1.78M | -2.59M | -1.81M | -0.19M | 128.19M |