|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.07M | -4.38M | -3.84M | -3.11M | -4.12M | -5.01M | -4.50M | -1.61M | -9.73M | -6.14M | -7.33M | -3.73M | -5.16M | -10.45M | -8.46M | 11.42M | -8.02M | -6.92M | -4.59M | 11.29M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.43M | 1.51M | 1.56M | 1.59M | 1.05M | 1.70M | 1.29M | 1.16M | 1.17M | 1.26M | 1.25M | 1.12M | 1.07M | 0.93M | 1.04M | 0.92M | 0.75M | 0.74M | 0.76M | 0.66M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | 0.02M | -0.76M | 0.36M | 0.01M | 0.02M | 0.03M | | | 0.31M | -0.01M | -0.01M | -0.08M | -0.00M | 0.19M | | 0.02M | -0.14M | 0.08M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | 0.59M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.65M | -1.40M | 5.06M | -6.17M | -5.22M | -4.60M | -1.69M | -1.33M | -6.50M | -7.34M | -3.18M | -1.79M | -0.81M | -5.58M | -7.81M | -5.60M | -6.72M | -4.55M | -2.86M | -6.48M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.27M | 0.27M | 0.27M | 0.09M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02M | 0.91M | 0.76M | 0.96M | 1.04M | 1.13M | 1.32M | 1.17M | 1.08M | 1.08M | 1.05M | 1.08M | 1.11M | 1.06M | 0.92M | 0.69M | 0.83M | 0.57M | 0.65M | 0.55M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.83M | -0.27M | 2.62M | -0.14M | 3.87M | -1.66M | -0.72M | -2.13M | -0.49M | 2.74M | -0.09M | -2.73M | -2.44M | -0.41M | 1.31M | -0.43M | -0.31M | 0.62M | -1.20M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78M | -0.09M | 0.02M | -0.13M | 0.33M | 0.40M | 0.52M | -0.96M | 0.55M | 3.22M | 0.38M | -1.94M | -0.61M | 1.66M | -0.62M | -0.19M | 0.79M | -0.92M | -0.93M | 0.34M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.70M | -0.07M | -0.07M | 0.41M | 0.31M | -0.99M | 0.76M | -1.44M | -0.78M | 3.36M | -1.86M | -0.73M | 0.38M | -0.13M | -0.54M | 0.15M | -0.06M | 0.20M | -0.96M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.83M | -0.47M | 5.72M | -1.89M | -4.03M | -0.24M | -0.81M | -1.60M | -2.09M | -0.53M | 0.35M | -0.27M | -2.28M | 0.77M | -2.75M | -1.82M | -0.07M | -0.97M | -0.08M | -2.31M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.06M | -0.27M | 0.53M | 0.05M | -0.12M | -0.16M | 0.72M | -0.11M | 0.08M | -0.27M | 0.04M | 0.04M | 0.06M | 0.03M | 0.10M | -0.06M | 0.45M | -0.49M | 0.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | -0.76M | -0.66M | 1.21M | -0.23M | -1.90M | -1.00M | 1.60M | -3.05M | -0.43M | -1.21M | 0.17M | -1.81M | -0.97M | -0.51M | -1.52M | -0.30M | -0.40M | -0.53M | -1.26M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | 0.52M | 0.32M | 0.45M | 0.30M | 2.00M | 0.70M | 0.74M | 0.39M | 0.39M | 2.48M | 0.78M | 0.11M | 0.02M | 0.22M | 0.16M | 0.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.15M | -1.90M | -1.18M | -1.06M | -0.74M | -0.91M | -0.30M | -2.00M | -0.70M | -0.74M | -0.55M | -0.39M | -2.48M | -0.78M | 0.53M | -0.02M | 0.53M | -0.16M | 2.96M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.74M | | 14.60M | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | -0.27M | 39.78M | 2.38M | -0.15M | -0.26M | 10.64M | 0.84M | 14.53M | -0.32M | -0.24M | -0.44M | -0.15M | -0.31M | -0.40M | -0.11M | 1.59M | -0.23M | 3.38M | 6.98M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.82M | -1.81M | 42.94M | -4.97M | -6.42M | -5.59M | 8.05M | -0.79M | 6.02M | -8.36M | -4.16M | -2.77M | -1.35M | -8.37M | -8.99M | -5.18M | -5.14M | -4.25M | 0.36M | 3.46M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.65M | -1.40M | 5.06M | -9.64M | -5.74M | -4.92M | -2.14M | -1.64M | -8.51M | -8.04M | -3.92M | -2.18M | -1.20M | -8.06M | -8.60M | -5.71M | -6.73M | -4.78M | -3.02M | -6.52M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.82M | -1.81M | 42.94M | -4.97M | -6.42M | -5.59M | 8.05M | -0.79M | 6.02M | -8.36M | -4.16M | -2.77M | -1.35M | -8.37M | -8.99M | -5.18M | -5.14M | -4.25M | 0.36M | 3.46M |