|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.74M | -0.47M | 0.69M | -0.45M | -0.44M | -0.23M | -0.06M | -0.27M | 0.09M | -0.14M | -0.10M | -0.40M | -0.54M | -4.54M | -1.13M | 0.04M | -0.03M | -0.03M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.21M | 0.35M | 0.34M | 0.37M | 0.71M | 0.64M | 0.64M | 0.32M | -1.50M | 0.08M | 0.04M | 0.03M | -0.07M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.12M | 0.11M | 0.11M | | | | 0.04M | | 0.04M | 0.02M | 0.33M | 0.00M | 0.05M | 0.00M | 0.00M | 0.00M | 0.16M | | 0.14M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.55M | 6.03M | 6.03M | 0.53M | 6.75M | 6.75M | 6.74M | 9.39M | | 0.20M | -1.88M | | 11.39M | 0.12M | 11.60M | 0.25M | 0.06M | 12.24M | 12.24M | 1.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 0.43M | 4.66M | 0.16M | 6.75M | 6.75M | | 9.39M | | 9.59M | 9.66M | 0.10M | 11.19M | 11.39M | 11.37M | 11.59M | 11.37M | 12.24M | 12.24M | 13.19M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | -0.72M | | | -0.39M | -0.45M | 0.28M | -0.04M | 0.68M | -1.07M | 1.47M | -0.64M | -1.11M | -0.55M | -0.20M | 0.27M | -0.43M | 0.54M | -0.09M | 0.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.72M | -0.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.21M | 0.35M | 0.34M | 0.37M | 0.71M | 0.64M | 0.64M | 0.32M | -1.50M | 0.08M | 0.04M | 0.03M | -0.07M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | 0.65M | 0.25M | 1.17M | 0.49M | 4.29M | -1.18M | -1.61M | -0.23M | -0.95M | -0.10M | 0.10M | 0.21M | 0.17M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -0.26M | 0.15M | 2.79M | -2.01M | 0.33M | -0.94M | -0.76M | -0.11M | 0.06M | -0.00M | 0.64M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.03M | | | 0.05M | -0.05M | -0.03M | -0.09M | 0.80M | -0.26M | 0.15M | -0.59M | 0.43M | -0.48M | 0.06M | 0.05M | -0.05M | 0.06M | -0.04M | -0.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.00M | | 0.03M | -0.00M | 0.13M | 0.14M | | | | 0.03M | 0.01M | 0.21M | 0.02M | 0.04M | -0.00M | 0.04M | 0.10M | 0.10M | -0.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 4.57M | 0.75M | 0.04M | 0.35M | -0.13M | | | | | 0.10M | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.02M | 0.12M | -0.03M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00 | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -4.57M | -0.75M | -0.04M | -6.36M | -0.02M | | | | | 0.28M | -0.39M | -0.22M | 1.72M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.00 | | | | | | | | | | | 0.00M | 0.05M | 0.00M | 0.00M | 0.00M | 0.16M | | 0.14M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 0.40M | 4.12M | -0.85M | 3.89M | -0.14M | 1.24M | 5.56M | 1.80M | -0.40M | 0.01M | -0.11M | -0.35M | 0.23M | -0.36M | 0.55M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | -0.62M | | | 0.01M | 1.82M | -0.71M | -0.71M | -0.21M | 0.13M | 0.67M | 1.15M | -1.51M | -0.54M | 0.12M | -0.08M | 0.09M | -0.20M | 0.24M | 1.82M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | -0.72M | | | -0.39M | -0.45M | 0.14M | -4.60M | -0.07M | -1.11M | 1.12M | -0.50M | -1.11M | -0.55M | -0.20M | 0.27M | -0.53M | 0.54M | -0.09M | 0.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | -0.62M | | | 0.01M | 3.66M | -0.71M | -0.71M | -0.21M | 0.13M | 0.67M | 1.15M | -1.51M | -0.54M | -0.31M | -0.08M | 0.09M | -0.20M | 0.24M | 1.82M |