|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.22M | | -11.44M | -10.79M | -10.47M | -8.88M | -7.12M | -6.89M | -7.32M | -6.76M | -5.59M | -5.43M | -5.75M | -6.25M | -6.04M | -3.11M | -5.61M | -6.85M | -6.13M | -6.87M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.33M | 0.25M | 0.14M | 0.10M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.13M | 0.13M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79M | | 3.19M | 0.07M | 0.06M | 8.71M | 0.04M | 0.06M | 0.06M | 1.03M | 0.84M | 0.31M | 0.11M | 0.59M | 0.56M | 0.26M | 0.33M | 0.84M | 1.35M | 0.86M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.01M | 0.02M | 0.23M | 0.35M | 0.50M | 0.11M | 0.21M | 0.05M | 0.00M | 0.18M | 0.35M | 0.06M | 0.12M | 0.09M | 0.01M | 0.20M | 0.31M | 0.18M | 0.25M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.64M | 0.04M | 0.04M | 0.07M | 0.07M | 0.01M | 0.09M | 0.33M | 0.04M | 0.01M | 0.03M | 1.93M | 0.02M | | 0.02M | 0.01M | 0.01M | -0.54M | 0.02M | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.16M | 0.04M | 0.06M | 0.04M | 44.00 | 0.05M | 0.05M | 0.08M | 0.03M | 0.02M | 1.86M | 0.24M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.79M | -9.86M | -9.42M | -8.43M | -7.61M | -6.28M | -6.07M | -2.90M | -5.86M | -3.65M | -4.20M | -4.31M | -4.06M | -4.63M | -4.30M | -5.22M | -5.43M | -5.21M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.33M | 0.25M | 0.14M | 0.10M | 0.10M | 0.09M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.13M | 0.13M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.08M | 0.04M | 0.06M | 0.06M | -0.12M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 0.29M | -0.32M | -0.50M | -0.45M | -0.07M | 0.12M | 0.37M | -0.88M | 0.17M | -0.03M | -0.04M | 0.15M | 0.01M | -0.41M | 0.01M | 0.10M | 0.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | -1.34M | 1.09M | -1.23M | -1.34M | 2.34M | -2.13M | -0.11M | -0.48M | 1.34M | -1.32M | 0.17M | 1.34M | -1.57M | 0.48M | 0.13M | -0.41M | 0.90M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | 0.23M | 0.01M | -0.01M | -0.67M | 1.17M | 0.01M | -0.56M | 0.39M | -0.37M | 0.07M | -0.38M | 0.05M | -0.28M | -0.04M | 0.24M | -0.04M | -0.06M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.04M | 0.20M | 0.07M | 0.07M | 0.02M | 0.10M | 0.10M | 0.12M | 0.09M | 0.01M | 0.21M | 0.11M | 0.58M | 0.72M | 0.12M | 0.45M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.08M | 6.54M | 1.31M | 16.30M | 6.47M | -13.67M | 1.66M | -4.42M | -5.91M | -4.04M | -5.76M | 4.79M | -0.79M | -8.76M | 3.65M | -3.38M | -3.97M | -3.10M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.24M | 14.31M | 7.66M | -2.96M | 6.39M | 0.67M | -1.69M | 4.32M | 5.80M | 3.92M | 5.67M | -4.80M | 0.58M | 8.64M | -4.23M | 3.03M | 3.85M | 2.66M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.53M | | 3.19M | 1.87M | 2.72M | 1.13M | 0.98M | 0.91M | 1.04M | 1.03M | 0.84M | 0.57M | 0.62M | 6.72M | 0.56M | 0.26M | 0.49M | 0.84M | 1.35M | 0.76M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.22M | | | | 2.34M | -0.01M | | | | | | | | -0.43M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | 1.63M | -2.11M | 4.28M | -0.17M | 0.28M | -0.39M | 0.26M | -0.04M | 0.06M | 0.04M | -0.04M | 0.02M | 0.06M | -0.45M | -0.68M | -0.02M | -0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.62M | 4.00M | 5.71M | -13.52M | -1.38M | 0.14M | -5.58M | 1.67M | -0.10M | 0.33M | 1.50M | -0.32M | -3.46M | 4.07M | 1.40M | -2.50M | -1.60M | 0.26M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.80M | -9.89M | -9.46M | -8.63M | -7.68M | -6.35M | -6.09M | -2.99M | -5.96M | -3.77M | -4.29M | -4.32M | -4.27M | -4.74M | -4.88M | -5.94M | -5.54M | -5.65M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.03M | 4.45M | 4.46M | -11.38M | -1.22M | -5.61M | -5.42M | 1.42M | -0.06M | 0.27M | 1.47M | -9.12M | -3.48M | 4.02M | -8.54M | -2.62M | -1.58M | -2.55M |