|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.05M | -7.25M | -9.00M | -8.06M | -5.72M | -6.49M | -7.00M | -7.38M | -11.13M | -4.05M | -6.13M | -3.42M | -3.91M | -1.91M | -2.30M | -2.80M | -20.37M | -15.58M | -425.26M | -46.69M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.07M | 44.00 | 0.03M | 0.03M | 0.02M | 14.00 | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.09M | 2.89M | 0.65M | 0.07M | 0.11M | 1.71M | 2.15M | 0.10M | 0.17M | -6.30M | 1.06M | 3.65M | 1.02M | -0.05M | 2.07M | 11.57M | 0.87M | -7.42M | 25.37M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | -0.56M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.26M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 0.92M | | | 0.50M | | | | | 0.07M | 0.08M | 0.08M | 0.08M | 0.12M | 0.04M | 0.04M | 0.04M | 0.01M | | -0.12M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.25M | -411.00 | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.22M | 3.07M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.92M | -6.76M | -5.73M | -5.94M | -6.70M | -4.95M | -4.11M | -5.65M | -4.89M | -3.83M | -2.94M | -1.31M | -1.48M | -1.49M | -0.47M | -1.11M | -1.28M | -5.02M | -3.02M | -10.18M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.10M | | | | | | | | | | | | | | | | | | 11.98M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.08M | 0.05M | 0.03M | 0.03M | 0.02M | 0.55M | 1.49M | 1.47M | 1.49M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.10M | | | 0.01M | 0.00M | 0.01M | 0.00M | -0.01M | | -0.01M | 0.04M | 0.03M | 0.03M | | | | | -0.01M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 1.15M | 0.00M | 0.14M | | -0.21M | -0.21M | 0.01M | 0.01M | 0.03M | 0.45M | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | -0.31M | 0.01M | 0.17M | -0.90M | 0.64M | 0.86M | 0.01M | 0.15M | -0.15M | 0.01M | -0.02M | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.09M | -0.06M | -0.09M | -0.08M | -0.07M | -0.13M | -0.35M | 0.51M | 0.56M | 0.65M | 0.70M | -3.48M | -2.18M | 5.52M | -0.56M | 6.19M | 0.76M | -5.80M | 0.78M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -0.09M | -0.08M | -0.01M | 0.28M | -0.17M | -0.13M | 0.15M | -0.16M | | -0.31M | -0.02M | -0.15M | 0.08M | -0.26M | -0.04M | -0.04M | -0.01M | 0.51M | 1.93M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.22M | 0.14M | 0.06M | 0.01M | 0.05M | 0.06M | 0.04M | 0.08M | 0.06M | 0.00M | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.19M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | 0.01M | | | | | 0.01M | 1.56M | 0.40M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.64M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.46M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.32M |