|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.33M | -5.42M | -2.85M | 5.59M | -4.62M | -3.80M | -0.59M | -1.15M | -0.18M | -2.01M | -0.08M | -7.25M | -1.48M | -0.79M | -0.43M | -0.03M | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.25M | 0.25M | 0.19M | 0.15M | 0.13M | 0.08M | 0.09M | 0.07M | 0.03M | 0.09M | -0.12M | 0.05M | 0.02M | 0.01M | -0.03M | 0.01M | 0.01M | 0.00M | 0.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.36M | 0.35M | 0.51M | 0.26M | 0.32M | 0.31M | 0.20M | 0.21M | 0.20M | 0.16M | 0.14M | 0.14M | 0.10M | 0.15M | 0.12M | 0.08M | 0.09M | 0.05M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.98M | | | -0.02M | -0.04M | 1.32M | -0.01M | | 0.08M | 0.03M | | | 0.06M | 0.16M | | | 0.21M | 0.03M | 3.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.82M | 0.12M | 2.28M | 0.37M | 1.10M | 0.01M | 2.47M | 0.02M | 0.17M | 0.25M | -0.42M | | | 0.15M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.61M | 0.24M | | 161.25M | 0.86M | 0.87M | | | 0.04M | 0.04M | | | 0.04M | 0.05M | 516.38M | 0.03M | 261.55M | 0.13M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.71M | -6.23M | -8.27M | -6.66M | -4.88M | -3.37M | -3.37M | -2.38M | -3.47M | -4.80M | -2.88M | -4.15M | -3.21M | -2.46M | -1.75M | -2.18M | -1.59M | -2.01M | -0.30M | -0.84M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | -0.24M | 0.05M | 0.02M | 0.17M | -0.14M | 0.66M | -0.65M | 0.18M | 0.18M | 0.18M | 0.16M | 0.18M | 0.17M | 0.15M | 0.15M | 0.10M | 0.01M | 0.01M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.25M | 0.25M | 0.19M | 0.15M | 0.13M | 0.08M | 0.09M | 0.07M | 0.03M | 0.09M | -0.12M | 0.05M | 0.02M | 0.01M | -0.03M | 0.01M | 0.01M | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | -0.55M | 0.31M | -0.01M | 1.40M | -0.07M | -0.80M | -1.13M | -0.08M | -0.01M | -0.16M | 0.07M | 0.25M | 0.09M | 0.11M | 0.32M | 0.19M | 0.22M | -0.18M | -0.41M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 0.82M | 2.02M | -0.27M | -0.67M | -0.33M | -0.07M | -0.05M | 0.04M | 1.28M | 0.07M | 1.03M | -0.30M | -0.14M | -0.18M | 0.07M | 0.38M | 0.20M | -0.03M | -0.24M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | -0.04M | 0.00M | -0.03M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | -0.05M | | | -0.03M | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 1.08M | -1.08M | -0.37M | -0.20M | 0.21M | -0.90M | 0.90M | -0.15M | 0.16M | -0.31M | -0.22M | -0.68M | 0.07M | 0.60M | 0.01M | -0.21M | 0.16M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.04M | 0.21M | -0.51M | 0.01M | 0.04M | 0.07M | 0.63M | | 210.00 | 210.00 | 0.57M | -0.27M | 0.01M | 0.01M | 0.80M | -0.12M | 0.02M | 0.02M | -0.64M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.23M | 0.21M | 0.09M | 0.04M | 0.01M | | 0.03M | | 0.01M | | | 0.01M | 0.00M | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.79M | 0.05M | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.07M | 0.02M | 0.14M | 0.18M | -0.01M | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | 4.00M | 0.50M | 0.25M | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.28M | 0.28M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | 2.50M | | | | 2.52M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | 17.37M | -0.20M | -0.07M | 0.75M | 0.05M | 0.34M | 0.28M | 0.32M | -4.72M | 0.01M | 0.05M | 0.00M | 4.64M | 0.18M | 2.52M | 0.50M | 0.25M | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.00M | -0.00M | 0.02M | -0.11M | 0.00M | | 4.51M | | 5.50M | | 0.01M | | 0.01M | | 0.00M | | 0.01M | | 0.00M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | 11.13M | -8.45M | -6.84M | -4.13M | -3.32M | 1.49M | -2.08M | 2.35M | -9.51M | -2.87M | -4.09M | -3.20M | 2.19M | -1.57M | 0.31M | -1.08M | -1.78M | -0.26M | -0.86M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.19M | -6.46M | -8.47M | -6.75M | -4.92M | -3.37M | -3.37M | -2.40M | -3.47M | -4.80M | -2.88M | -4.15M | -3.22M | -2.46M | -1.75M | -2.18M | -1.59M | -2.01M | -0.30M | -0.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | 11.13M | -8.45M | -6.84M | -4.13M | -3.32M | 1.49M | -2.10M | 2.35M | -9.51M | -2.87M | -4.10M | -3.20M | 2.19M | -1.57M | 0.33M | -1.08M | -1.76M | -0.30M | -0.84M |