|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.62M | -4.25M | -9.46M | -5.10M | 1.64M | -1.14M | -5.68M | -13.08M | -7.26M | -23.70M | 18.23M | -4.56M | -1.78M | -1.87M | -0.51M | -1.31M | -0.50M | -0.89M | 7.60M | -1.67M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.12M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | 0.97M | 1.13M | 1.41M | 1.34M | 0.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 5.88M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | | -0.09M | -3.48M | 3.60M | 0.05M | -16.83M | 6.80M | 3.82M | 19.32M | -20.32M | 2.50M | -3.72M | 18.85M | -17.63M | 4.90M | -0.99M | -3.48M | -0.40M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.07M | 0.14M | | 0.05M | 0.01M | 0.19M | 0.16M | 0.16M | 0.23M | 0.23M | 0.15M | -0.05M | | -0.02M | | 0.13M | 0.20M | 0.30M | 0.07M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.91M | -1.26M | 0.10M | -3.13M | -2.07M | -7.97M | -3.99M | -0.37M | -0.84M | -2.04M | -1.28M | 1.10M | -0.67M | 1.28M | 0.74M | -1.52M | 0.99M | 1.08M | 3.32M | 0.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 1.81M | 0.89M | 0.41M | 1.69M | 1.95M | 1.93M | 2.02M | 0.50M | 1.25M | 1.55M | 2.10M | 0.50M | 0.73M | 0.53M | 0.60M | 0.50M | 0.04M | 0.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.77M | 0.27M | 0.19M | 0.26M | 0.23M | 0.27M | 0.26M | 0.26M | 0.27M | 0.25M | 0.14M | 0.26M | 0.18M | 0.22M | 0.21M | 0.18M | 0.25M | 0.34M | 0.29M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.56M | 0.05M | -0.80M | 0.07M | 0.66M | 1.82M | -0.91M | 0.01M | 0.65M | 0.31M | -0.15M | -0.40M | -0.41M | 0.55M | 0.57M | 0.08M | 0.74M | 0.91M | 0.62M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | -0.91M | -0.49M | -0.04M | -0.08M | -0.06M | | 0.20M | -0.17M | 0.81M | 1.96M | -0.49M | 0.27M | 0.70M | 0.72M | 1.31M | 0.45M | 0.90M | -0.38M | 0.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 1.18M | 0.53M | -0.87M | 0.38M | -1.21M | -0.86M | 0.86M | -0.15M | -0.25M | 1.08M | -0.64M | -0.62M | 0.25M | -0.41M | 0.42M | -0.15M | -0.01M | -0.79M | 0.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 1.10M | 2.08M | 0.44M | 1.27M | -1.91M | 0.27M | 0.45M | -1.79M | 0.01M | -0.77M | 0.25M | -0.90M | 0.94M | 0.08M | -0.33M | 0.53M | 1.09M | 0.68M | 0.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.27M | -0.35M | -0.00M | 0.03M | 0.63M | | -0.20M | 0.53M | 0.15M | -0.28M | -0.19M | 0.07M | -0.11M | 0.30M | 0.33M | 0.91M | -0.22M | -0.28M | -0.08M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.16M | 0.09M | | | | -0.33M | 0.02M | 0.15M | | -0.17M | 0.11M | 0.09M | 0.05M | 0.24M | | 1.32M | 0.53M | 0.10M | 0.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.59M | 0.07M | | | | 0.01M | 0.01M | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | -0.16M | -0.09M | 0.36M | 0.59M | 0.07M | -0.69M | -0.02M | -0.15M | 0.01M | 0.18M | -0.11M | -0.09M | -0.05M | -0.24M | -0.16M | -1.16M | 4.47M | 0.28M | -0.16M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 1.52M | 0.23M | 2.47M | 2.63M | 7.56M | 4.72M | -0.65M | 2.08M | 1.93M | 1.85M | 0.04M | 0.27M | -0.43M | 6.47M | -0.06M | 0.16M | -4.45M | -1.24M | -1.42M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.04M | 0.05M | -0.00M | 0.02M | -0.03M | 0.00M | -0.00M | -0.01M | 0.01M | -0.04M | 0.11M | 0.01M | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.06M | 0.29M | -0.31M | 1.17M | -0.37M | 0.04M | -1.05M | 1.08M | -0.09M | 0.70M | 1.14M | -0.48M | 0.80M | 6.98M | -1.74M | -0.01M | 1.11M | 2.36M | -1.18M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.08M | -1.42M | 0.01M | -3.13M | -2.07M | -7.97M | -3.66M | -0.39M | -0.99M | -2.04M | -1.12M | 0.99M | -0.76M | 1.23M | 0.51M | -1.52M | -0.33M | 0.56M | 3.22M | 0.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.10M | 0.24M | -0.30M | 1.15M | -0.34M | 0.04M | -1.04M | 1.08M | -0.10M | 0.75M | 1.03M | -0.49M | 0.80M | 6.98M | -1.74M | -0.01M | 1.11M | 2.36M | -1.18M |