|
Net Income (Quarter)
|
-4.17M | -3.96M | -3.77M | -9.02M | -6.32M | -5.50M | -4.42M | -14.46M | -5.15M | -4.56M | -4.30M | -4.74M | -4.62M | -2.03M | -6.96M | -7.13M | -7.92M | -8.72M | -52.60M | -15.34M | -7.24M | -6.84M | -2.98M | 17.18M | -5.26M | -2.46M | -3.63M | 11.19M | -4.23M | -2.78M | -3.56M |
|
Share-based Compensation (Quarter)
|
0.86M | -0.56M | 0.19M | 3.46M | 2.73M | 1.80M | 0.74M | -5.27M | 0.70M | 0.40M | 0.47M | 0.43M | 0.41M | 0.56M | 0.64M | 0.77M | 1.10M | 1.00M | 1.19M | 0.98M | 0.78M | 0.75M | 0.64M | 0.56M | 0.33M | 0.30M | 0.36M | 0.30M | 0.28M | 0.48M | 0.61M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | 0.04M | 0.05M | | | 0.16M | | 0.31M | | | | | | -0.16M | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 0.01M | | | | 0.03M | | | | | | | | 0.36M | | | | 0.02M | | | | 0.55M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | 1.10M | | | | 0.14M | | | | 1.64M | | | 0.41M | 2.43M | | | 0.41M | | | -1.04M | -1.51M | 0.68M | 0.76M | -1.67M | -0.20M | -0.01M | -0.72M | -0.14M | -1.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 2.28M | | 7.05M | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | -10.33M | | | | 0.31M | | | | 0.31M | | | | 0.25M | | | | 0.00M | | | 0.35M | | | | | 0.71M | | | |
|
Cash from Operations (Quarter)
|
-2.74M | -2.75M | -2.39M | -2.80M | -3.32M | -3.56M | -3.26M | -3.50M | -3.39M | -5.20M | -4.09M | -2.23M | -4.40M | -5.53M | -6.35M | -6.43M | -6.30M | -3.90M | -5.75M | -3.83M | -2.98M | -7.81M | -3.30M | -1.40M | -3.74M | -2.31M | -2.11M | -3.34M | -2.20M | -1.79M | -2.81M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | 8.30M | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
0.03M | 0.27M | 1.24M | -1.54M | 2.68M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.26M | 0.28M | 0.26M | 0.32M | 0.34M | 0.15M | 0.17M | 0.20M | 0.53M | 0.33M | 0.24M | 0.27M | 0.27M | 0.54M | 1.16M | 1.36M | 1.35M | 1.35M | 1.35M | 1.35M | 1.34M | 1.34M | 1.25M | 1.45M | 0.70M | 0.62M | 0.63M | 0.66M | 0.55M | 0.54M | 0.52M |
|
Change in Receivables (Quarter)
|
0.09M | 0.20M | -0.29M | 0.38M | -0.17M | 0.14M | -0.14M | -0.03M | 0.08M | -0.28M | 0.88M | -0.38M | 0.33M | -0.46M | 1.80M | 2.61M | -0.54M | -1.14M | 0.56M | 0.94M | -2.67M | 1.73M | 2.60M | 0.45M | -2.05M | -0.75M | -0.97M | -0.75M | -1.20M | 0.42M | -0.27M |
|
Change in Accured Expenses (Quarter)
|
-0.07M | 0.17M | -0.05M | 0.38M | 0.21M | 0.07M | 0.32M | -0.41M | 1.24M | -1.25M | -0.12M | 1.10M | -0.19M | -0.80M | 1.00M | | | 0.03M | 1.97M | -0.60M | -0.18M | | | | -2.55M | -0.30M | -0.46M | -0.65M | 0.18M | -0.09M | -0.09M |
|
Other Working Capital Changes (Quarter)
|
| | 0.36M | -0.02M | -0.03M | 0.63M | 0.25M | -0.75M | -0.09M | -0.06M | 0.03M | -0.03M | 0.01M | 0.00M | 0.01M | -0.08M | -0.00M | -0.04M | 0.01M | 0.08M | -0.08M | 0.24M | 0.07M | 0.00M | -0.01M | 0.03M | -0.29M | -0.03M | 0.58M | 0.40M | -0.22M |
|
Capital Expenditures (Quarter)
|
0.09M | 0.04M | 0.06M | 0.07M | 0.02M | 0.01M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.43M | -0.42M | 0.01M | 0.30M | 0.20M | -0.35M | 0.77M | 0.01M | 0.48M | -0.47M | | 0.12M | 0.16M | -0.26M | | 0.10M | 0.10M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.27M | -0.31M |
|
Change in Intangibles (Quarter)
|
-0.02M | -0.06M | -0.11M | -0.33M | 0.07M | -0.63M | -0.28M | 1.34M | 0.04M | 0.03M | 0.03M | 0.04M | 0.07M | 0.06M | 0.04M | 0.03M | 0.05M | 0.02M | 0.03M | 0.02M | 0.01M | 0.00M | 0.01M | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | 0.01M | | | | | | | -0.09M | 0.09M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.11M | -0.13M | -0.21M | -0.42M | -0.42M | -1.76M | -0.34M | -0.64M | -0.28M | -0.49M | -0.22M | -0.20M | -0.27M | 0.27M | -0.66M | -3.54M | -0.46M | -0.76M | -0.29M | -0.18M | -0.29M | -0.36M | -0.01M | -0.17M | -0.12M | -0.16M | -0.17M | 0.17M | 0.28M | 0.51M | 0.13M |
|
Other financing activities (Quarter)
|
| 0.83M | 0.82M | 1.47M | 2.71M | 1.77M | 0.71M | 0.93M | 1.05M | | 0.38M | 0.43M | 0.41M | 0.56M | 0.64M | 0.77M | 1.10M | 1.00M | | 4.49M | 0.72M | 0.69M | 0.58M | 0.52M | 0.33M | 0.30M | 0.36M | 1.21M | 0.23M | 0.00M | 0.28M |
|
Cash from Financing Activities (Quarter)
|
2.81M | 2.00M | 7.80M | | 22.46M | 0.02M | | | | 7.15M | 8.41M | | 15.57M | 17.87M | 0.06M | | | 4.00M | 0.16M | 5.30M | 1.38M | 10.15M | 1.88M | 8.04M | -0.43M | 0.84M | 0.89M | 4.15M | 1.36M | 1.01M | 3.27M |
|
Change in Cash (Quarter)
|
-0.04M | -0.89M | 5.21M | -3.22M | 18.71M | -5.31M | -3.59M | -4.14M | -3.67M | 1.47M | 4.11M | -2.40M | 28.80M | -5.29M | -6.94M | -9.98M | -6.75M | -0.71M | -5.93M | 1.34M | -1.89M | 1.98M | -1.43M | 6.47M | -4.30M | -1.63M | -1.40M | 1.02M | -0.56M | -0.27M | 0.59M |
|
Free Cash Flow (Quarter)
|
-2.83M | -2.80M | -2.44M | -2.87M | -3.34M | -3.58M | -3.28M | -3.52M | -3.39M | -5.20M | -4.09M | -2.23M | -4.40M | -5.96M | -5.92M | -6.44M | -6.60M | -4.10M | -5.41M | -4.60M | -2.98M | -8.29M | -2.82M | -1.40M | -3.87M | -2.47M | -1.85M | -3.34M | -2.30M | -1.90M | -2.81M |
|
Net Cash Flow (Quarter)
|
-0.04M | -0.89M | 5.21M | -3.22M | 18.71M | -5.31M | -3.59M | -4.14M | -3.67M | 1.47M | 4.11M | -2.43M | 10.90M | 12.61M | -6.94M | -9.98M | -6.76M | -0.66M | -5.89M | 1.30M | -1.89M | 1.98M | -1.43M | 6.47M | -4.30M | -1.63M | -1.40M | 0.98M | -0.56M | -0.28M | 0.59M |