|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.40M | -7.58M | -8.94M | -7.17M | -4.97M | -4.19M | -2.36M | -1.75M | -3.31M | -2.09M | -1.61M | -1.73M | 0.29M | 1.66M | -0.78M | -1.57M | -1.56M | -1.81M | -0.64M | -1.73M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.10M | 0.17M | 0.10M | 0.10M | 0.10M | 0.20M | 0.20M | 0.20M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.36M | 0.39M | -0.18M | 0.10M | 0.18M | 0.22M | 0.19M | 0.31M | 0.21M | 0.22M | 0.25M | 0.34M | 0.32M | 0.38M | 0.45M | 0.38M | 0.53M | 0.46M | 0.48M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | 0.01M | 0.30M | 0.30M | 0.13M | -0.15M | 0.41M | 0.13M | 1.50M | 0.14M | 0.14M | -1.92M | | 0.15M | 0.12M | 0.06M | 2.45M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | 0.02M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.94M | -7.08M | -9.03M | -9.81M | -5.90M | -1.10M | -0.11M | -3.88M | -1.74M | -3.75M | -0.04M | -2.38M | 1.44M | 4.28M | 0.86M | -3.49M | 1.89M | -1.35M | 2.25M | -0.20M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.46M | 0.54M | 0.14M | 0.14M | 0.14M | 1.59M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.11M | 0.10M | 0.10M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.83M | 0.22M | 0.03M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.15M | 0.13M | 0.14M | 0.14M | 0.14M | 0.15M | 0.16M | 0.17M | 0.56M | 0.55M | 0.55M | 0.55M | 0.54M | 0.54M | 0.54M | 0.56M | 0.54M | 0.55M | 0.51M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.24M | 0.68M | -0.12M | 1.21M | 0.97M | -0.72M | -1.11M | -0.24M | -0.61M | 3.95M | 1.54M | 0.19M | -0.25M | -1.96M | -0.59M | 1.38M | -1.59M | 0.24M | 0.06M | 0.68M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | -0.24M | 0.10M | 1.46M | -0.39M | -0.14M | 1.18M | -0.22M | 0.22M | -1.56M | 0.39M | 0.20M | -0.19M | 0.32M | 0.00M | -0.73M | -0.89M | -0.26M | -0.90M | -0.37M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | -0.10M | -1.09M | 0.48M | -1.28M | 0.11M | 1.00M | 1.15M | 0.72M | -2.00M | 0.59M | 0.40M | -1.57M | -0.74M | 0.26M | -0.94M | -0.42M | 0.02M | 0.47M | 1.45M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 0.34M | 0.78M | -0.64M | 0.26M | 1.14M | 1.78M | -3.29M | -0.67M | 2.94M | 0.66M | -1.94M | 0.84M | 0.35M | -0.28M | -1.66M | -0.50M | -0.14M | 0.62M | -1.46M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.55M | -4.49M | -0.55M | -0.54M | -0.74M | -0.15M | -2.40M | -1.50M | -0.10M | 0.73M | -0.54M | -0.40M | 0.37M | -0.52M | 0.17M | -0.39M | -0.09M | -0.75M | 0.75M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.13M | 0.11M | 0.03M | 0.05M | -0.08M | 0.28M | 0.14M | 0.08M | 0.02M | 0.04M | 0.14M | 0.29M | 0.19M | 0.40M | 0.06M | 0.16M | 0.23M | 0.09M | 0.42M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.44M | 4.11M | 7.61M | 11.97M | | | 7.21M | 7.50M | 1.80M | 2.00M | 4.00M | | 2.00M | | | 3.00M | 3.00M | 3.00M | 7.20M | 7.20M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | -1.36M | 0.54M | 9.13M | -0.05M | -14.70M | 3.22M | 5.30M | -0.06M | -10.29M | 2.01M | -0.14M | 1.72M | -6.11M | -0.33M | -0.00M | -0.10M | -4.31M | -4.13M | -0.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 378.00 | | | | | 0.04M | -0.04M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.55M | -1.62M | -2.69M | 26.82M | -2.00M | -5.98M | -0.63M | -0.13M | 12.85M | -0.74M | 0.18M | 2.06M | 2.31M | 2.79M | -0.78M | -0.65M | 6.74M | -1.06M | -0.81M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | | | -0.00M | -0.00M | -0.00M | 0.00M | | -0.00M | -0.00M | -0.00M | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.30M | -8.99M | -10.11M | -3.37M | 20.87M | -17.80M | -2.88M | 0.79M | -1.94M | -1.20M | 1.22M | -2.34M | 5.22M | 0.47M | 3.32M | -4.27M | 1.09M | 1.13M | -2.90M | -1.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.18M | -7.20M | -9.14M | -9.84M | -5.96M | -1.02M | -0.39M | -4.02M | -1.82M | -3.77M | -0.09M | -2.52M | 1.16M | 4.08M | 0.47M | -3.55M | 1.72M | -1.58M | 2.16M | -0.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.30M | -8.99M | -10.11M | -3.37M | 20.87M | -17.80M | -2.88M | 0.80M | -1.93M | -1.20M | 1.22M | -2.34M | 5.22M | 0.48M | 3.33M | -4.27M | 1.13M | 1.08M | -2.94M | -1.14M |