|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.85M | -8.38M | -7.92M | -4.06M | -3.65M | -2.11M | -1.55M | -8.22M | 0.06M | 0.06M | -0.01M | | | | | 0.07M | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.30M | | 0.20M | 0.20M | 0.10M | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 1.22M | 1.13M | 0.78M | 0.75M | 0.70M | 0.65M | 0.57M | 0.47M | 0.38M | 0.31M | 0.30M | 0.22M | 0.23M | -0.68M | 0.20M | 0.17M | 0.15M | -0.36M | 0.21M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.66M | 0.88M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.09M | 0.09M | 0.09M | 0.05M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.59M | 14.38M | -0.24M | 0.06M | 15.04M | 0.73M | 0.04M | 0.01M | 0.89M | 0.01M | -0.02M | 1.00M | 0.00M | 1.88M | 0.04M | -0.18M | 0.73M | 2.44M | 2.61M | -1.22M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | | | | 4.95M | 1.06M | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.01M | 0.00M | | | | 0.23M | 0.52M | 0.12M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.35M | -3.94M | -8.00M | -8.93M | -8.75M | -5.24M | -5.41M | -5.25M | -5.33M | -2.96M | -3.95M | -2.88M | -4.61M | -2.94M | -2.25M | -3.47M | -2.95M | -2.51M | -2.44M | -3.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.10M | 0.15M | 0.13M | 0.70M | 0.10M | 0.06M | 0.04M | 0.10M | 0.10M | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.48M | 0.46M | 0.42M | 0.46M | 0.42M | 0.34M | 0.26M | 0.05M | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.55M | 0.05M | 0.01M | 0.02M | 0.18M | 0.15M | -0.20M | -0.03M | 0.17M | -0.04M | 0.09M | | | | | 0.03M | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.32M | 0.12M | -0.06M | -0.14M | -0.01M | 0.32M | -0.06M | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | 0.35M | -0.17M | 0.25M | 0.04M | -0.26M | 0.53M | 0.10M | -0.77M | -0.28M | 0.38M | -0.06M | -0.47M | -0.41M | 0.27M | -0.34M | 0.51M | -0.47M | 0.09M | 0.21M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 1.35M | -0.31M | -1.51M | -0.07M | 0.13M | -0.16M | -0.96M | -0.45M | -0.35M | 0.63M | -1.11M | 0.40M | -0.10M | -0.39M | -0.31M | 0.13M | 0.89M | 0.55M | -0.25M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 0.18M | 0.03M | 0.09M | 0.07M | 0.16M | 0.05M | 0.10M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 1.16M | 0.53M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.74M | 9.20M | 10.00M | 27.60M | 10.97M | 4.60M | 3.20M | 0.50M | | | | 1.50M | 6.66M | 0.60M | | | | | 3.46M | 14.53M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.39M | -6.65M | -4.44M | 20.18M | 9.17M | 4.44M | 2.66M | 0.40M | 2.72M | | -3.65M | -2.73M | 5.91M | 0.60M | | | | -17.82M | 3.47M | -2.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | 2.58M | 2.08M | 2.08M | 2.08M | 2.08M | 2.18M | 2.08M | 3.33M | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | | -36.04M | 0.06M | | 0.20M | | 0.01M | | 0.01M | | -0.00M | | 0.03M | | -0.01M | -0.00M | 0.01M | 0.01M | 0.01M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.08M | -2.46M | 11.84M | -2.08M | -2.08M | -1.64M | 5.30M | -2.07M | -3.33M | 8.94M | -0.07M | 12.01M | | 0.03M | | -0.01M | 4.35M | 16.99M | 1.40M | 4.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.04M | -13.06M | -0.61M | 9.16M | -1.66M | -2.43M | 2.54M | -6.92M | -5.94M | 5.98M | -7.67M | 6.40M | 1.30M | -2.31M | -2.25M | -3.48M | 1.40M | -3.33M | 2.44M | -2.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.94M | -4.13M | -8.03M | -9.02M | -8.81M | -5.40M | -5.46M | -5.35M | -5.33M | -2.96M | -3.95M | -2.88M | -4.61M | -2.94M | -2.25M | -3.47M | -2.95M | -2.51M | -2.44M | -3.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.04M | -13.06M | -0.61M | 9.16M | -1.66M | -2.43M | 2.54M | -6.92M | -5.94M | 5.98M | -7.67M | 6.40M | 1.30M | -2.31M | -2.25M | -3.48M | 1.40M | -3.33M | 2.44M | -2.07M |