|
Net Income (Quarter)
|
-2.73M | -2.66M | -6.78M | -2.18M | -3.57M | -2.07M | -2.41M | -1.84M | -1.42M | -1.45M | -1.69M | -5.37M | -0.82M | -4.44M | -1.33M | -2.56M | -1.69M | -1.49M | -0.22M | -1.16M | -1.52M | | | -7.26M | -23.70M | 1.03M | -1.05M | 1.31M | 1.85M | 2.52M | 0.99M | 1.85M | 1.45M |
|
Depreciation and Depletion (Quarter)
|
0.19M | 0.16M | 0.29M | 0.01M | 0.01M | 971.00 | 0.01M | 0.01M | 0.01M | 0.00M | | 0.00M | | | | 0.00M | 0.00M | 0.00M | 974.00 | 925.00 | 925.00 | 926.00 | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 0.45M | 1.65M | 0.15M | 0.15M | 0.25M | 0.57M | 0.26M | 0.24M | 0.22M | 0.67M | 0.19M | 0.19M | 0.18M | 0.33M | 0.60M | 0.20M | 0.09M | -0.61M | 0.03M | 0.02M | 0.10M | | | | -0.22M | | | | | 0.97M | 1.13M | 1.41M |
|
Gains from Investment Securities (Quarter)
|
0.00M | 0.00M | | | | | 5.23M | 4.41M | | | 1.15M | 8.60M | 0.16M | 0.31M | | | | | 0.46M | 7.21M | 0.10M | 7.93M | 0.04M | 10.57M | 19.32M | -29.77M | 0.03M | -0.03M | 17.63M | -17.43M | 4.90M | -0.99M | -6.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| -200.00 | 0.01M | 0.04M | -0.02M | 0.01M | 0.01M | -0.00M | -0.03M | 0.01M | -0.00M | 0.01M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | 0.00M | -0.03M | 0.00M | | | 0.16M | 0.16M | 0.23M | 0.23M | 0.15M | -0.05M | | 0.06M | 0.03M | 0.10M | 0.20M |
|
Non-cash Items (Quarter)
|
| | | | | | | | 3.09M | 3.42M | 0.09M | 4.73M | | | 0.08M | | | | | 6.92M | 7.07M | 7.73M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -1.13M | -1.73M | -2.02M | -2.98M | -1.99M | -1.84M | -1.49M | -1.01M | -1.04M | -0.74M | 0.57M | 0.57M | -1.39M | -0.55M | -2.12M | -1.97M | -1.45M | -1.14M | -1.08M | | | -0.37M | -0.84M | -2.04M | -1.28M | 1.10M | -0.67M | 1.28M | 0.74M | -1.52M | 0.99M | 1.08M |
|
Amortizatization of Intangibles (Quarter)
|
0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.43M | 1.33M | | | 0.34M | 0.08M | 0.08M | -0.03M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.93M | 2.02M | 0.50M | 1.25M | 1.55M | 2.10M | 0.50M | 0.73M | 0.53M | 0.60M | 0.50M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.19M | 0.16M | 0.29M | 0.01M | 0.01M | 971.00 | 0.01M | 0.01M | 0.01M | 0.00M | | 0.00M | | | | 0.00M | 0.00M | 0.00M | 974.00 | 925.00 | 925.00 | 926.00 | 0.26M | 0.26M | 0.27M | 0.25M | 0.14M | 0.26M | 0.18M | 0.57M | 0.21M | 0.18M | 0.25M |
|
Change in Receivables (Quarter)
|
| 0.09M | -0.14M | -0.10M | 0.08M | 0.04M | 0.00M | 0.04M | -0.07M | | | 0.01M | -0.02M | -0.01M | 0.07M | -0.08M | -0.00M | 0.04M | -0.04M | -0.02M | | | -0.91M | 0.01M | 0.65M | 0.31M | -0.15M | 0.40M | -0.41M | 0.55M | 0.57M | 0.08M | 0.74M |
|
Change in Inventory (Quarter)
|
| 0.06M | -0.24M | 0.04M | -0.03M | -0.05M | -0.03M | -0.04M | -0.04M | -0.02M | -0.00M | -0.03M | -0.01M | -0.01M | 0.00M | 0.00M | 121.00 | 0.01M | 0.01M | -0.01M | | | 0.20M | -0.17M | 0.81M | 1.96M | -0.49M | 0.27M | 0.70M | 0.72M | 1.31M | 0.45M | 0.90M |
|
Change in Account Payables (Quarter)
|
| 0.29M | -0.28M | -0.27M | 0.05M | -0.45M | -0.40M | -0.15M | -0.15M | -0.05M | 0.15M | -0.20M | 0.30M | -0.27M | 0.54M | -0.37M | -0.16M | 0.00M | -0.17M | -0.03M | | | 0.86M | -0.15M | -0.25M | 1.08M | -0.64M | -0.62M | 0.25M | -0.41M | 0.42M | -0.15M | -0.01M |
|
Change in Accured Expenses (Quarter)
|
| 0.15M | -0.37M | 0.15M | -0.94M | 0.71M | 0.07M | 0.16M | 0.16M | -0.34M | 0.55M | -0.10M | 0.09M | 0.01M | 0.02M | -0.02M | 0.01M | -0.01M | -0.12M | -0.00M | | | 0.45M | -1.79M | 0.01M | -0.77M | -0.04M | -0.90M | 2.38M | -3.55M | -0.77M | 0.03M | 0.45M |
|
Other Working Capital Changes (Quarter)
|
| -0.01M | 0.01M | -45.00 | -346.00 | 524.00 | -0.03M | 0.01M | 0.03M | -0.00M | -0.03M | -125.00 | -0.02M | -0.02M | 0.04M | 13.00 | -17.00 | 0.09M | -0.09M | 0.02M | | | -0.20M | 0.53M | 0.15M | -0.28M | -0.19M | 0.07M | -0.11M | 0.30M | 0.33M | 0.91M | -0.22M |
|
Capital Expenditures (Quarter)
|
| | | | | 0.02M | 0.01M | 945.00 | | 0.00M | | | | | | 0.00M | 0.00M | 0.01M | | | | | 0.02M | 0.15M | | -0.17M | 0.11M | 0.09M | 0.05M | 0.24M | 0.16M | 1.16M | 0.53M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.00M | | | | | | | | | | 0.01M | | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| 0.00M | | | | -0.02M | -0.01M | -945.00 | | -0.00M | | 0.01M | | | | -0.00M | -0.00M | -0.01M | | | | | -0.02M | -0.15M | 0.01M | 0.18M | -0.11M | -0.09M | -0.05M | -0.24M | -0.16M | -1.16M | 4.47M |
|
Cash from Financing Activities (Quarter)
|
| 1.25M | 1.75M | 3.90M | 8.47M | | -0.00M | -0.00M | -0.00M | -0.00M | 0.45M | 1.64M | 0.34M | 1.66M | 0.40M | 9.17M | 0.90M | -0.00M | | | | | -0.65M | 2.08M | 1.93M | 1.85M | 0.04M | 0.27M | -0.43M | 6.47M | -0.06M | 0.16M | -4.45M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | -0.01M | 0.00M | -0.00M | -624.00 | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | | | -0.00M | -0.01M | 0.01M | -0.04M | 0.11M | 0.01M | | | | | |
|
Change in Cash (Quarter)
|
| 0.12M | 0.02M | 1.89M | 5.47M | -1.99M | -1.88M | -1.49M | -1.02M | -1.04M | -0.29M | 0.60M | -0.60M | 0.26M | -0.15M | 7.05M | -1.08M | -1.47M | -1.14M | -1.09M | | | -1.05M | 1.08M | -0.09M | 0.70M | 1.14M | -0.48M | 0.80M | 6.98M | -1.74M | -0.01M | 1.11M |
|
Free Cash Flow (Quarter)
|
| -1.13M | -1.73M | -2.02M | -2.98M | -2.01M | -1.84M | -1.49M | -1.01M | -1.04M | -0.74M | 0.57M | 0.57M | -1.39M | -0.55M | -2.12M | -1.97M | -1.45M | -1.14M | -1.08M | | | -0.39M | -0.99M | -2.04M | -1.12M | 0.99M | -0.76M | 1.23M | 0.51M | -1.68M | -0.17M | 0.56M |
|
Net Cash Flow (Quarter)
|
| 0.13M | 0.02M | 1.88M | 5.49M | -2.01M | -1.84M | -1.49M | -1.01M | -1.04M | -0.29M | 2.23M | 0.91M | 0.26M | -0.15M | 7.05M | -1.08M | -1.46M | -1.14M | -1.08M | | | -1.04M | 1.08M | -0.10M | 0.75M | 1.03M | -0.49M | 0.80M | 6.98M | -1.74M | -0.01M | 1.11M |