|
Net Income (Quarter)
|
3.76M | -21.76M | 5.80M | -0.98M | -1.55M | -2.28M | -2.97M | -4.08M | -4.43M | -0.25M | -1.78M | 2.25M | 0.23M | 0.55M | -1.95M | -16.56M | -7.87M | -0.86M | 2.13M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.04M | 0.01M | |
|
Share-based Compensation (Quarter)
|
| | | | | 0.22M | 0.15M | 0.23M | 0.24M | 0.23M | -0.93M | 0.01M | 0.01M | 0.01M | 0.84M | -0.56M | 0.05M | 4.38M | 0.04M | 0.25M |
|
Deferred Taxes (Quarter)
|
| -3.16M | | | | | | | -1.17M | 0.48M | -0.56M | 0.62M | -0.07M | -0.56M | -2.04M | 12.85M | | 0.01M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | -0.64M | 0.55M | -0.39M | -0.24M | -0.41M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | 0.42M | 0.34M | 0.12M | 0.07M | |
|
Cash from Operations (Quarter)
|
| -2.80M | 5.00M | -1.55M | -4.11M | -2.69M | -6.71M | -2.16M | -1.92M | 11.26M | 6.78M | 0.21M | -4.95M | -3.60M | 0.76M | -3.18M | 6.56M | -5.30M | 10.21M | |
|
Amortization of Deferred Charges (Quarter)
|
0.01M | 563.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.12M | -0.02M | 0.05M | 0.01M | 0.00M | 0.00M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.21M | 0.16M | 0.17M | 0.14M | 0.13M | 0.13M | 0.12M | 0.12M | 0.11M | 0.09M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.04M | 0.01M | |
|
Change in Receivables (Quarter)
|
| 4.36M | -1.24M | -3.49M | -2.92M | 2.16M | 0.23M | -2.03M | -0.88M | 21.61M | -17.76M | 0.84M | -1.41M | 3.01M | -0.70M | 8.52M | -10.18M | 5.03M | -3.32M | |
|
Change in Account Payables (Quarter)
|
| 0.30M | 1.67M | -1.89M | -1.18M | 6.38M | -0.38M | 0.07M | 1.15M | 2.33M | -1.94M | -4.88M | -0.59M | -0.60M | -0.20M | 1.24M | -0.46M | 2.89M | -1.62M | |
|
Change in Accured Expenses (Quarter)
|
| -4.75M | 0.93M | -0.57M | -0.49M | -0.91M | 0.44M | 0.69M | -1.00M | 0.49M | -0.46M | -0.26M | 0.57M | 0.20M | -0.65M | 1.66M | -0.22M | -0.68M | 0.47M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | -0.07M | 0.18M | 0.07M | -2.40M | -0.14M | -1.02M | -1.73M | 0.31M | -3.83M | |
|
Other Working Capital Changes (Quarter)
|
| -19.94M | -2.64M | -0.39M | -4.28M | 9.17M | -0.15M | -0.08M | 0.08M | 24.92M | 4.72M | -4.07M | 0.05M | 0.51M | -0.38M | -0.16M | 0.02M | 0.90M | -0.75M | |
|
Capital Expenditures (Quarter)
|
| -1.79M | 0.01M | 0.01M | -716.00 | 0.01M | | | 0.01M | | | | | 1.12M | 0.66M | -0.37M | 0.86M | -1.14M | 0.42M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | 1.50M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -6.34M | 1.49M | | -0.28M | | | | | | | | | | -1.88M | -1.15M | -1.12M | -1.11M | -0.16M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | 0.16M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -0.04M | 9.06M | -9.42M | -1.27M | 6.48M | -2.04M | -4.27M | 3.91M | -1.04M | -5.89M | -0.77M | -0.03M | 0.20M | 3.14M | 2.84M | -1.07M | 3.80M | -4.33M | |
|
Exchange Rate Effect (Quarter)
|
| -0.36M | -0.04M | -0.02M | 0.01M | 0.04M | 0.00M | 0.02M | -705.00 | 0.03M | -0.02M | -0.01M | 0.05M | -0.05M | 0.03M | 0.03M | 0.01M | -0.10M | -0.03M | |
|
Change in Cash (Quarter)
|
| -9.55M | 15.50M | -11.00M | -5.65M | 3.83M | -8.75M | -6.41M | 1.99M | 10.25M | 0.87M | -0.57M | -4.93M | -3.45M | 2.06M | -1.45M | 4.38M | -2.72M | 5.69M | |
|
Free Cash Flow (Quarter)
|
| -1.02M | 4.99M | -1.56M | -4.11M | -2.70M | -6.71M | -2.16M | -1.93M | 11.26M | 6.78M | 0.21M | -4.95M | -4.71M | 0.11M | -2.81M | 5.70M | -4.17M | 9.79M | |
|
Net Cash Flow (Quarter)
|
| -9.19M | 15.54M | -10.98M | -5.66M | 3.79M | -8.75M | -6.43M | 1.99M | 10.22M | 0.89M | -0.56M | -4.98M | -3.40M | 2.02M | -1.49M | 4.37M | -2.62M | 5.72M | |