|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | -0.80M | -0.12M | 0.69M | 1.43M | -1.81M | -0.02M | 0.30M | -1.93M | -2.98M | -3.96M | -1.41M | | -6.12M | 3.08M | -1.16M | -9.29M | -0.86M | -1.10M | 1.01M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.09M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.06M | 0.18M | 0.29M | | 0.05M | | 0.03M | 0.03M | 0.03M | 0.00M | 0.24M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.01M | 0.03M | 0.00M | -0.03M | 0.04M | 0.20M | 0.08M | 0.07M | 0.06M | 0.04M | | 0.02M | 0.10M | 0.01M | 0.09M | -0.04M | 0.01M | 0.38M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | -0.47M | -0.03M | 0.17M | 0.10M | -0.25M | -0.01M | 0.09M | -0.59M | 1.40M | 1.40M | | | | | -0.01M | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.24M | | | | 0.58M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.05M | -0.05M | 0.04M | 0.65M | | 667.00 | 0.00M | 667.00 | -0.00M | 0.02M | 0.02M | 0.17M | 0.20M | 0.06M | -0.01M | 0.00M | 484.00 | 484.00 | 0.39M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.28M | -0.01M | 0.13M | 0.05M | -0.44M | 0.14M | 0.02M | -0.14M | 0.03M | 0.13M | 0.27M | | 3.88M | 0.08M | 0.83M | 0.00M | 0.00M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 0.05M | 1.56M | 1.56M | 0.02M | 0.05M | 0.05M | 0.53M | 0.45M | 0.05M | 0.26M | 0.14M | 0.10M | 0.07M | 0.05M | 0.03M | 0.08M | 0.06M | 0.10M | 0.14M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 0.01M | 0.79M | -1.37M | -2.54M | 1.10M | -4.15M | 0.57M | 1.32M | 1.93M | -2.55M | 0.76M | | | 1.64M | -0.21M | -3.11M | -2.33M | 1.09M | -2.97M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.32M | 1.40M | | | 0.17M | 1.33M | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.41M | 0.02M | 0.09M | 0.02M | | | -0.30M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.00M | 0.07M | 0.07M | 0.06M | 0.01M | 0.06M | 0.06M | 0.05M | 0.06M | 0.18M | 0.29M | -0.04M | 0.05M | 0.04M | -0.04M | 0.01M | 0.02M | 0.01M | -0.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.16M | -6.90M | 3.25M | -3.18M | 0.09M | 0.40M | 0.09M | -0.16M | 4.33M | -4.92M | -1.38M | 3.98M | | | 5.52M | -0.64M | -2.99M | 2.90M | 1.46M | -0.76M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.85M | -0.13M | 2.88M | 10.84M | -7.79M | 2.47M | -1.21M | 3.53M | -5.11M | 0.17M | 1.10M | 3.42M | | | 0.42M | -4.22M | -0.29M | 0.84M | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.46M | -3.01M | 3.81M | 12.60M | -12.64M | -0.55M | 1.39M | 3.35M | -8.00M | -0.32M | 0.88M | 10.44M | | | 4.26M | -0.66M | -2.51M | 0.32M | 2.73M | 0.11M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | -0.45M | -0.28M | 0.66M | 0.38M | -0.69M | 0.45M | 0.36M | 0.69M | -0.97M | -0.97M | -0.49M | | | 0.13M | -0.05M | -1.05M | -0.09M | 1.57M | -0.16M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.25M | 0.00M | -0.03M | 0.03M | -0.05M | 0.02M | -0.02M | -0.19M | -0.09M | -0.01M | -0.09M | | | 0.86M | -0.75M | 0.59M | 0.13M | -0.30M | -0.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.11M | 0.06M | 0.02M | | 0.04M | 0.02M | 0.07M | 0.06M | 0.06M | 0.04M | 0.16M | | | 0.06M | | | | -0.01M | 0.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.11M | -0.06M | -0.02M | | -0.04M | -0.02M | -0.07M | -0.06M | -0.10M | -0.04M | -0.11M | | | 0.02M | -2.19M | -0.67M | -0.69M | -0.53M | 0.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.11M | | | -0.02M | -0.02M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.08M | -0.32M | 0.25M | 3.35M | 6.58M | -6.15M | 4.16M | 0.20M | -1.44M | -1.74M | 1.59M | -0.23M | | | 1.15M | 10.54M | -0.47M | 0.85M | 3.74M | 5.57M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.43M | 0.99M | 1.95M | 4.04M | -5.08M | -0.01M | 0.70M | -0.18M | 0.10M | -1.00M | 0.42M | | | 4.87M | 1.12M | -4.25M | -2.16M | 2.02M | 3.31M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | -0.11M | 0.74M | -1.39M | -2.54M | 1.06M | -4.17M | 0.50M | 1.26M | 1.88M | -2.59M | 0.60M | | | 1.58M | -0.21M | -3.11M | -2.33M | 1.10M | -2.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.43M | 0.99M | 1.95M | 4.04M | -5.08M | -0.01M | 0.70M | -0.18M | 0.10M | -1.00M | 0.42M | | | 2.81M | 8.14M | -4.25M | -2.16M | 4.30M | 2.72M |