|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.41M | -5.34M | -4.27M | -4.48M | -4.49M | -7.87M | -4.48M | -5.08M | -3.30M | -6.59M | -5.17M | -8.32M | -7.73M | -4.45M | -4.32M | -13.06M | -4.36M | -2.00M | -2.04M | -3.22M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | 0.11M | 0.11M | 0.12M | 0.13M | 0.13M | 0.15M | 0.14M | 0.14M | 0.16M | 0.17M | 0.18M | 0.16M | 0.10M | 0.17M | 0.23M | 0.15M | 0.14M | 0.69M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.23M | 2.33M | 0.14M | 0.43M | -1.57M | 1.11M | 0.20M | -0.28M | 0.59M | 0.18M | 0.02M | 9.15M | 0.63M | -0.78M | 0.03M | -0.21M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 1.30M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.16M | -4.81M | -4.90M | -4.36M | -4.46M | -5.37M | -5.61M | -3.89M | -2.95M | -6.54M | -4.88M | -3.45M | -3.91M | -4.69M | -4.76M | -4.71M | -4.32M | -2.88M | -2.46M | -3.08M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | 1.50M | 0.01M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | -0.73M | 0.01M | -0.31M | -0.21M | 0.12M | -0.44M | 0.26M | 0.11M | -0.08M | -0.19M | 0.37M | -0.20M | 0.14M | -0.44M | 0.14M | 0.16M | 0.21M | -0.40M | 0.39M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.03M | -0.65M | 0.91M | 0.01M | -0.54M | -0.76M | 1.09M | -0.46M | 1.60M | 0.38M | -0.92M | 1.26M | -1.07M | 0.29M | -0.72M | -0.96M | 0.64M | -0.17M | 0.37M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.05M | -0.05M | -0.05M | -0.03M | 0.00M | -0.10M | -0.10M | -0.11M | -0.11M | -0.12M | -0.12M | -0.12M | -0.12M | -0.13M | -0.14M | -0.14M | -0.15M | -0.16M | -0.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.09M | 0.01M | 0.01M | 0.13M | 0.06M | | | | | | | 0.02M | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.86M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.28M | -0.01M | -0.01M | -0.09M | -0.01M | -0.01M | -0.13M | -0.06M | | | | | | | -0.02M | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 0.06M | 0.03M | 0.01M | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | | | | 0.06M | 0.02M | | | | | | | 0.06M | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.01M | -0.00M | -0.00M | -0.05M | -0.01M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 0.63M | 6.11M | 0.61M | 0.24M | 0.09M | 2.30M | 0.20M | 2.28M | 0.18M | 4.18M | 4.17M | 0.18M | 0.18M | 0.01M | 0.01M | 0.01M | 1.11M | 0.65M | 2.58M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 1.80M | 1.65M | | | 0.28M | 0.11M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.38M | | 2.73M | -3.29M | -0.06M | 2.14M | 0.00M | -1.46M | | | 3.72M | 0.01M | 3.07M | 6.81M | -0.15M | 8.46M | 3.87M | -0.01M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.06M | -0.05M | 0.05M | -0.04M | -0.06M | -0.01M | 0.08M | -0.04M | 0.01M | 0.02M | -0.12M | 0.09M | -0.03M | -0.11M | -0.05M | -0.04M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.16M | -4.81M | -10.53M | -4.43M | -1.78M | -8.66M | -5.71M | -1.83M | -3.09M | -7.98M | -4.92M | -1.67M | -0.18M | -4.81M | -1.59M | 2.05M | -4.59M | 5.53M | 1.37M | -3.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.16M | -4.81M | -4.90M | -4.37M | -4.47M | -5.46M | -5.62M | -3.90M | -3.08M | -6.60M | -4.88M | -3.45M | -3.91M | -4.69M | -4.76M | -4.71M | -4.34M | -2.88M | -2.46M | -3.08M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.16M | -4.81M | -10.56M | -4.37M | -1.73M | -8.75M | -5.67M | -1.76M | -3.08M | -8.05M | -4.88M | -3.45M | -0.20M | -4.68M | -1.68M | 2.10M | -4.49M | 5.58M | 1.41M | -3.10M |