|
Net Income (Quarter)
|
0.06M | -0.26M | -0.54M | -0.78M | -0.60M | -0.49M | -1.12M | -0.91M | -1.32M | -2.09M | -2.33M | -3.85M | -1.51M | -1.01M | 0.31M | -1.10M | -1.35M | -0.82M | -1.18M | -4.02M | -1.86M | -2.07M | -3.08M | -3.84M | -0.92M | -0.79M | -0.02M | -1.19M | -3.54M | -3.63M | -4.21M | |
|
Depreciation and Depletion (Quarter)
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.08M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.07M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.12M | | 0.00M | 0.00M | | 1.23M | -0.83M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | |
|
Gains from Investment Securities (Quarter)
|
| | | | -0.01M | | -0.01M | 0.17M | 0.01M | 655.00 | | -2.17M | -0.01M | -0.14M | 1.30M | | -0.04M | 0.09M | | -0.04M | | | | 0.06M | | | | 40.00 | 40.00 | 40.00 | 40.00 | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | 0.15M | | | 0.04M | 0.01M | | | 0.02M | 0.01M | 0.06M | 0.06M | 0.00M | | 0.08M | -0.12M | 0.00M | 0.00M | 0.13M | |
|
Non-cash Items (Quarter)
|
| | | | | | | 0.17M | | | | | | | | | | | | | | | | | | | | 40.00 | 40.00 | 40.00 | 1.94M | |
|
Cash from Operations (Quarter)
|
-0.42M | -0.60M | -0.84M | -0.86M | -0.83M | -0.96M | -0.96M | -1.13M | -1.24M | -1.72M | -1.04M | -1.13M | -1.72M | -0.70M | -1.12M | -0.64M | -1.56M | -1.03M | -1.06M | -1.43M | -1.80M | -2.02M | -2.05M | -2.64M | -0.75M | -0.86M | -0.96M | -0.50M | -1.97M | -0.16M | -1.29M | -1.25M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 1.27M | -0.34M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | -80.00 | 0.01M | 0.00M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.06M | 0.06M | 0.06M | 0.11M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.00M | 695.00 |
|
Change in Receivables (Quarter)
|
-0.00M | 0.03M | 1.01M | 0.17M | 0.27M | 0.66M | 0.03M | -0.92M | -0.02M | 0.77M | -0.69M | -0.57M | 0.17M | -0.20M | -0.03M | 0.07M | -0.04M | 0.01M | 0.60M | -0.58M | 0.05M | -0.50M | -0.13M | -0.05M | 0.15M | -0.06M | -0.03M | -0.19M | | -0.06M | -0.00M | 0.02M |
|
Change in Inventory (Quarter)
|
-0.07M | -0.05M | 0.22M | -0.06M | -0.36M | 0.09M | 0.03M | 0.12M | 0.06M | -0.15M | 0.13M | 0.18M | 0.08M | 0.01M | -0.02M | 0.13M | 0.10M | 0.11M | -0.10M | -0.23M | 0.05M | 0.05M | -0.02M | -0.16M | 0.02M | -0.06M | -0.01M | 0.03M | -0.00M | 448.00 | | |
|
Change in Account Payables (Quarter)
|
-0.03M | 0.13M | -0.11M | -0.04M | -0.01M | -0.36M | 0.36M | 0.54M | 0.09M | 0.24M | 0.09M | 0.41M | -0.13M | 0.02M | 0.16M | -0.27M | -0.20M | 0.24M | 0.14M | -0.09M | -0.41M | 0.47M | 0.45M | -0.33M | 0.11M | -0.46M | -0.24M | 0.16M | 0.53M | -0.99M | 0.43M | 0.58M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | -39.00 | |
|
Other Working Capital Changes (Quarter)
|
-0.02M | -0.02M | -0.21M | 0.35M | -0.08M | 0.02M | -0.04M | -0.24M | 0.02M | -0.33M | 0.37M | 0.02M | -0.05M | 0.00M | -0.05M | 0.07M | -0.07M | 0.07M | 0.01M | -0.14M | 0.08M | 0.45M | -0.17M | -0.12M | -0.18M | -0.12M | 0.29M | 0.01M | -0.09M | 0.09M | -0.01M | 0.00M |
|
Capital Expenditures (Quarter)
|
0.01M | 0.06M | 0.03M | 0.02M | | 0.00M | 0.02M | 1.00 | 0.04M | -1.00 | 0.02M | 0.05M | 0.08M | -0.00M | 0.01M | 0.04M | 0.02M | 0.02M | | 0.02M | 0.04M | -129.00 | 0.03M | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.09M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | 1.25M | 0.95M | 1.25M | 1.65M | 1.20M | 1.20M | 1.60M | 0.90M | 0.95M | 0.55M | 1.10M | 0.65M | 1.00M | 28.00 | 0.30M | 2.00M | 3.15M | 0.85M | 0.85M | 0.50M | 1.20M | 0.30M | 2.30M | | 2.31M | 0.00M |
|
Cash from Investing Activities (Quarter)
|
0.08M | 0.04M | -0.03M | -0.02M | -12.50M | 1.07M | 1.20M | 0.94M | 1.12M | 1.65M | 1.17M | 1.14M | 1.50M | 0.90M | 0.93M | 0.52M | -0.12M | -0.87M | 1.00M | -5.02M | -3.71M | 0.71M | 3.07M | -0.43M | 0.82M | 0.47M | 1.08M | -6.31M | 2.26M | -0.03M | -0.02M | -10.97M |
|
Cash from Financing Activities (Quarter)
|
0.23M | 1.60M | | 0.31M | 13.54M | -0.02M | | | | | | | | | | | 3.70M | 0.02M | | 6.75M | 5.72M | 1.44M | | 1.95M | | | | | 77.00 | 2.05M | 1.27M | 1.35M |
|
Change in Cash (Quarter)
|
-0.11M | 1.03M | -0.87M | -0.58M | 0.20M | 0.10M | 0.24M | -0.19M | -0.12M | -0.08M | 0.13M | 0.01M | -0.22M | 0.20M | -0.18M | -0.12M | 2.01M | -1.89M | -0.06M | 0.30M | 0.21M | 0.13M | 1.03M | -1.12M | 0.07M | -0.39M | 0.11M | 0.15M | 0.29M | -0.37M | -0.01M | 0.10M |
|
Free Cash Flow (Quarter)
|
-0.43M | -0.67M | -0.87M | -0.89M | -0.83M | -0.96M | -0.99M | -1.13M | -1.29M | -1.72M | -1.05M | -1.18M | -1.80M | -0.69M | -1.12M | -0.67M | -1.58M | -1.05M | -1.06M | -1.44M | -1.84M | -2.02M | -2.08M | -2.64M | -0.75M | -0.86M | -0.96M | -0.50M | -1.97M | -0.16M | -1.29M | -1.25M |
|
Net Cash Flow (Quarter)
|
-0.11M | 1.03M | -0.87M | -0.58M | 0.20M | 0.10M | 0.24M | -0.19M | -0.12M | -0.08M | 0.13M | 0.01M | -0.22M | 0.20M | -0.18M | -0.12M | 2.01M | -1.89M | -0.06M | 0.30M | 0.21M | 0.13M | 1.03M | -1.12M | 0.07M | -0.39M | 0.11M | -6.81M | 0.29M | 1.86M | -0.03M | -10.87M |