|
Net Income (Quarter)
|
-3.92M | -5.53M | -4.22M | -4.44M | -4.56M | -4.92M | -6.26M | -6.87M | -7.59M | -9.49M | -7.43M | -7.03M | -7.21M | -7.17M | -7.75M | -7.24M | -6.81M | -4.39M | -5.02M | -4.19M | -6.97M | -5.99M | -6.77M | -6.82M | -8.40M | -7.99M | -6.37M | -4.70M | -4.96M | -1.88M | -1.83M | -7.29M | -7.21M | -9.04M | -6.07M | -42.80M | -5.61M | -6.87M | -5.49M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.11M | 0.01M | 0.01M | 0.01M | 0.12M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 0.17M | 0.19M | 0.17M | 0.20M | 0.27M | 0.62M | 0.67M | 0.77M | 1.33M | 0.59M | 0.59M | 0.56M | 0.46M | 0.61M | 0.48M | 0.51M | 0.56M | 0.47M | 0.36M | 0.63M | 0.36M | 0.66M | 0.61M | 0.69M | 0.53M | 0.44M | 0.42M | 0.39M | 0.30M | 0.23M | 0.27M | 0.15M | 0.33M | 0.51M | 0.13M | 0.26M | 0.26M | 1.45M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.25M | | 0.25M | 0.25M | | 0.25M | 0.25M | 0.25M | 0.01M | | | | | | | | | | | 1.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | 0.02M | 0.59M | 2.06M | -0.09M | 0.11M | 2.04M | 0.56M | 0.01M | 0.11M | 3.88M | 0.41M | | 0.07M | 4.69M | 4.63M | -0.07M | | 9.62M | 0.54M | 0.00M | | 1.40M | 10.78M | | | | | 0.01M | | 2.20M | 0.25M | | 3.08M | | 3.14M |
|
Non-cash Items (Quarter)
|
| | | 1.30M | | 8.22M | 0.71M | 0.78M | 4.16M | 0.88M | 0.24M | 1.21M | 1.19M | 1.30M | 1.36M | 1.42M | 1.66M | 1.88M | 2.12M | 0.62M | 1.28M | 2.78M | 0.44M | 0.00M | 0.03M | 5.10M | 5.34M | 0.29M | 0.32M | 0.34M | 0.35M | 1.88M | 1.88M | 1.90M | 2.03M | 2.06M | 0.91M | 2.04M | 2.05M |
|
Cash from Operations (Quarter)
|
| | -3.93M | -4.23M | -5.95M | -3.50M | -5.24M | -5.84M | -6.93M | -7.46M | -6.88M | -6.66M | -7.50M | -5.69M | -6.98M | -6.30M | -5.67M | -5.07M | -5.04M | -4.69M | -6.48M | -3.76M | -7.26M | -6.25M | -7.80M | -5.68M | -6.97M | -4.41M | -4.66M | -3.12M | -1.64M | -10.39M | -5.27M | -8.39M | -3.82M | -4.81M | -6.17M | -6.42M | -3.55M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | 0.06M | 0.04M | 0.05M | 0.09M | 0.07M | 0.03M | 0.06M | 0.08M | 0.06M | 0.03M | 0.01M | -0.02M | -0.01M | -0.06M | -0.08M | -0.07M | -0.03M | 0.00M | 0.02M | 0.06M | 0.12M | 0.10M | 0.05M | 0.00M | -0.19M | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 0.06M | 0.04M | 0.02M | 0.02M | 0.04M | 0.04M | 0.05M | 0.04M | 0.09M | 0.05M | 0.03M | 0.03M | 0.02M | 0.07M | 0.07M | 0.07M | 0.01M | 0.01M | 0.00M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.01M | 0.01M | 0.05M | 0.06M | 0.00M | | | | 0.00M | |
|
Change in Account Payables (Quarter)
|
| | 0.06M | 0.93M | -0.83M | 0.33M | 0.27M | -0.01M | 0.20M | -0.22M | -0.02M | 0.17M | -0.87M | 0.85M | 0.63M | -0.88M | -0.36M | -0.10M | 0.01M | 0.57M | -1.04M | 0.46M | 0.02M | 0.18M | -0.19M | 0.72M | -0.80M | 0.78M | -1.26M | -0.32M | 0.35M | -3.75M | 0.97M | -1.37M | 0.30M | -0.17M | 0.24M | 4.88M | -1.91M |
|
Change in Accured Expenses (Quarter)
|
| | 0.22M | -0.44M | -0.44M | 0.70M | 0.83M | 0.13M | -0.23M | 0.71M | 0.45M | -0.57M | -0.37M | 0.06M | 0.42M | 0.28M | 0.62M | -1.47M | 0.48M | -1.36M | -0.10M | 1.07M | 0.27M | -0.23M | -0.21M | 0.32M | 0.21M | -1.89M | 0.80M | -1.36M | 0.08M | 0.11M | -0.77M | 1.78M | 0.43M | 0.26M | -0.01M | -3.16M | -0.03M |
|
Other Working Capital Changes (Quarter)
|
| | 0.21M | -0.26M | 0.00M | 0.29M | -0.32M | 0.80M | 0.09M | -0.10M | 0.33M | -0.33M | 0.05M | -0.74M | 1.56M | -0.67M | -0.28M | -0.20M | 1.06M | -6.64M | -0.98M | 0.97M | 0.03M | -0.09M | -0.33M | 0.26M | -0.60M | 0.54M | -0.02M | -0.32M | 0.31M | 0.03M | 0.06M | 0.08M | 0.09M | 2.14M | 0.12M | 0.02M | 0.03M |
|
Capital Expenditures (Quarter)
|
| | | | 0.04M | 0.01M | 0.03M | 0.07M | 0.01M | 0.21M | 2.28M | 0.38M | 0.13M | 0.00M | 0.01M | 0.01M | | | | | 0.09M | 0.07M | 0.01M | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | 0.07M | | | 0.14M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 5.31M | 1.48M | | | 1.98M | 23.51M | 9.96M | 26.00M | 9.15M | 15.20M | 8.10M | 2.00M | 6.97M | 7.51M | 10.99M | 2.00M | 1.75M | 1.50M | 3.75M | 5.25M | 23.75M | 5.00M | 16.36M | 13.25M | 12.00M | 6.70M | 7.25M | 8.50M | 0.50M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | 4.54M | 1.48M | -7.30M | 5.31M | -41.44M | 4.52M | 2.40M | 12.58M | 1.40M | 8.30M | 7.97M | -19.29M | 3.74M | 4.76M | 11.06M | 0.24M | -4.53M | -0.36M | -37.46M | -4.80M | 4.09M | 2.25M | 11.65M | 5.86M | 4.18M | 4.76M | 7.25M | 8.50M | 0.54M | -0.10M | | | | | | | |
|
Other financing activities (Quarter)
|
| | | 0.17M | | -1.89M | 1.63M | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | 0.01M | 18.96M | 0.57M | -0.44M | 50.70M | -0.24M | 0.02M | 0.01M | 1.21M | 1.28M | 0.17M | 23.86M | -0.05M | -0.01M | | 11.26M | 0.30M | 4.24M | 55.60M | 0.03M | 0.03M | 0.00M | | | | | | | | 15.79M | | 18.26M | -0.45M | 0.00M | 0.74M | 4.71M | 1.90M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | | | -0.00M | | | -0.03M |
|
Change in Cash (Quarter)
|
| | 0.62M | 16.21M | -12.69M | 1.37M | 4.03M | -1.56M | -4.51M | 5.13M | -4.26M | 2.92M | 0.64M | -1.11M | -3.29M | -1.56M | 5.39M | 6.43M | -9.27M | -0.80M | 11.67M | -8.54M | -3.15M | -4.00M | 3.85M | 0.18M | -2.79M | 0.35M | 2.59M | 5.38M | -1.10M | 5.24M | -5.27M | 9.88M | -4.26M | -4.81M | -5.44M | -1.71M | -1.67M |
|
Free Cash Flow (Quarter)
|
| | -3.93M | -4.23M | -5.99M | -3.51M | -5.26M | -5.91M | -6.94M | -7.66M | -9.16M | -7.04M | -7.63M | -5.70M | -6.98M | -6.32M | -5.67M | -5.07M | -5.04M | -4.69M | -6.56M | -3.83M | -7.26M | -6.25M | -7.80M | -5.68M | -6.97M | -4.41M | -4.66M | -3.12M | -1.64M | -10.39M | -5.27M | -8.39M | -3.82M | -4.81M | -6.17M | -6.42M | -3.55M |
|
Net Cash Flow (Quarter)
|
| | 0.62M | 16.21M | -12.69M | 1.37M | 4.03M | -1.56M | -4.51M | 5.13M | -4.26M | 2.92M | 0.64M | -1.11M | -3.29M | -1.56M | 5.39M | 6.43M | -9.27M | -0.80M | 11.67M | -8.54M | -3.15M | -4.00M | 3.85M | 0.18M | -2.79M | 0.35M | 2.59M | 5.38M | -1.10M | 5.31M | -5.27M | 9.87M | -4.26M | -4.81M | -5.44M | -1.71M | -1.65M |