|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.52M | -5.94M | -5.22M | -8.82M | -9.42M | -5.47M | -2.95M | -3.75M | -12.04M | -4.36M | -2.41M | -1.17M | -0.97M | -0.92M | -1.00M | -0.34M | -1.01M | -0.93M | -9.48M | -0.68M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.57M | | | 0.15M | -0.02M | | | -0.03M | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | 2.93M | 0.38M | 6.51M | 0.25M | 0.25M | 0.08M | | 1.00 | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | 0.12M | 0.00M | 0.01M | 0.45M | 0.14M | 0.00M | 0.00M | -0.00M | -0.05M | 15.93M | 1.21M | 0.29M | 0.04M | -0.15M | -0.02M | 0.16M | 0.01M | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | -0.40M | -0.03M | -0.10M | 0.67M | 0.17M | | | 0.13M | 0.02M | 0.05M | 0.01M | 0.01M | 0.02M | | | 0.37M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 12.09M | 12.09M | 0.02M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.19M | -2.52M | -0.13M | -5.51M | 19.35M | -7.79M | -3.16M | -16.60M | -12.57M | -1.31M | -2.00M | -3.89M | 1.35M | 0.13M | -0.01M | 0.41M | -0.75M | -2.35M | -1.26M | -8.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.17M | 0.14M | 0.14M | 0.15M | 0.11M | 0.08M | 0.08M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.02M | 0.02M | 0.01M | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | -0.85M | -1.66M | 1.67M | -1.42M | 1.45M | -0.24M | 0.13M | 0.17M | -0.10M | -0.05M | 0.10M | -0.21M | 0.18M | 0.03M | 0.01M | 0.54M | -0.58M | 0.43M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.10M | -0.03M | 0.01M | 0.05M | 0.00M | 0.10M | 0.23M | -0.39M | 0.05M | 0.12M | -0.02M | 0.03M | -0.07M | 0.59M | -0.26M | 0.02M | -0.28M | -0.27M | -0.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.19M | -0.01M | 0.17M | -0.02M | 0.16M | -0.27M | 0.13M | 0.04M | -0.03M | -0.04M | 0.01M | 0.05M | 0.79M | 0.67M | 0.85M | -0.32M | -1.54M | 0.18M | 0.13M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.09M | 0.02M | 0.03M | -0.04M | -0.09M | 0.15M | 0.02M | -0.19M | -0.13M | 0.01M | 337.00 | 0.00M | 0.02M | 0.08M | -0.10M | -0.00M | 60.00 | -0.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | -0.15M | -0.40M | 285.00 | 0.43M | 34.02M | -4.62M | -2.13M | 0.00M | 6.19M | -0.00M | -0.00M | 0.00M | -0.27M | 330.00 | -0.00M | 0.00M | -0.07M | -0.01M | -0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.62M | 0.01M | 0.15M | 0.10M | 0.15M | | 0.00M | -0.12M | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 956.00 | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | -2.30M | 0.09M | -3.84M | 2.47M | -0.08M | 0.13M | 0.70M | -2.98M | 0.05M | -0.08M | 0.10M | -497.00 | | | | | 0.11M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | | 0.25M | 0.08M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.34M | -495.00 | -0.00M | 14.41M | -6.99M | 0.93M | | | | | -5.40M | | 9.86M | | | | | 1.47M | 0.72M | 4.48M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.82M | 0.54M | -0.94M | 0.83M | -0.58M | 0.11M | -0.16M | -0.47M | 0.07M | 0.02M | 0.06M | 0.26M | -0.12M | 0.01M | 0.12M | -0.74M | 0.61M | 190.00 | 688.00 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.31M | -2.95M | -1.89M | 8.45M | 8.94M | -4.51M | -3.24M | -16.47M | -13.99M | -4.29M | -7.35M | -3.96M | 11.32M | 0.13M | -0.01M | 0.41M | 0.40M | -0.88M | -0.42M | -4.14M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | | | 0.22M | 0.21M | | | 0.47M | 0.46M | 0.25M | 0.03M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.19M | -3.11M | -0.75M | -5.52M | 19.20M | -7.89M | -3.31M | -16.60M | -12.57M | -1.20M | -2.00M | -3.89M | 1.35M | 0.13M | -0.01M | 0.41M | -0.75M | -2.35M | -1.26M | -8.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.15M | -3.11M | -2.43M | 8.99M | 8.52M | -4.39M | -3.24M | -16.47M | -11.87M | -4.29M | -7.35M | -3.96M | 11.32M | 0.13M | -0.01M | 0.41M | -0.75M | -0.89M | -0.42M | -4.14M |