|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.06M | -8.49M | -3.79M | -8.85M | -9.23M | -9.05M | -9.37M | -7.93M | -7.83M | -6.96M | -1.70M | -8.34M | -9.95M | -10.88M | -14.15M | -11.10M | -10.56M | -14.39M | -4.08M | -5.25M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.11M | 0.10M | 0.11M | 0.11M | 0.20M | 0.22M | 0.12M | 0.08M | 0.09M | 0.09M | 0.09M | 0.15M | 0.10M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.30M | -0.78M | 0.33M | 0.37M | 0.44M | 9.53M | 0.45M | 0.44M | 0.56M | 1.10M | 1.32M | 1.32M | 1.33M | 1.33M | 1.39M | 1.09M | 0.06M | 0.58M | -0.12M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -11.79M | -7.99M | -7.11M | -8.41M | -9.07M | -6.48M | -8.30M | -6.39M | -6.49M | -6.17M | -7.19M | -5.51M | -10.18M | -10.15M | -8.04M | -8.43M | -6.78M | -3.57M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.11M | 0.10M | 0.11M | 0.11M | 0.20M | 0.22M | 0.12M | 0.08M | 0.09M | 0.09M | 0.09M | 0.15M | 0.10M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.76M | -4.32M | -1.34M | -0.32M | 0.76M | -0.53M | 0.09M | 0.01M | -0.25M | 0.27M | -0.29M | 0.21M | 0.31M | 0.34M | 0.75M | -0.26M | 2.53M | -3.79M | 0.12M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.29M | 1.29M | 0.63M | 1.06M | -0.74M | -0.30M | -0.28M | 0.01M | -0.94M | 0.94M | -1.00M | -1.00M | 0.99M | -0.02M | -0.02M | -0.02M | -3.14M | 3.11M | -0.37M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.34M | 0.80M | 0.37M | -0.18M | -0.27M | 0.78M | -1.25M | 0.03M | -0.40M | 0.22M | -0.04M | 0.04M | -0.75M | 0.66M | 0.16M | -0.23M | -0.11M | -0.24M | -0.03M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.02M | 0.03M | 0.00M | 0.10M | 0.11M | 0.36M | 0.05M | 0.12M | | 0.01M | 0.17M | 0.25M | 0.01M | 0.00M | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.01M | -0.03M | -0.00M | -0.10M | -0.11M | -0.36M | -0.05M | -0.12M | | -0.01M | -0.17M | -0.25M | -0.01M | -0.00M | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.07M | 0.04M | | 7.28M | -0.00M | 0.00M | | | | | 0.20M | -0.20M | 0.31M | -0.00M | 0.03M | | 1.82M | -1.81M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.96M | 3.17M | -0.01M | 1.40M | 14.38M | 0.35M | -4.73M | 0.04M | 1.19M | 0.02M | 34.35M | 0.45M | 4.56M | 1.54M | 17.95M | -0.72M | 1.20M | 0.01M | 3.77M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.01M | 3.46M | -0.05M | 1.40M | 7.09M | 0.35M | 0.01M | 0.04M | 1.19M | 0.02M | 34.35M | 0.25M | | 3.63M | 20.15M | 1.44M | 3.57M | | 1.03M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.02M | -8.70M | -7.93M | -5.71M | 5.87M | -8.83M | -11.56M | -8.30M | -5.32M | -6.47M | 28.17M | -6.90M | -1.20M | -8.66M | 7.80M | -8.76M | -7.23M | -6.77M | 0.19M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -11.81M | -8.01M | -7.11M | -8.51M | -9.18M | -6.83M | -8.35M | -6.51M | -6.49M | -6.18M | -7.35M | -5.76M | -10.20M | -10.15M | -8.04M | -8.43M | -6.78M | -3.57M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.02M | -8.61M | -8.02M | -5.71M | 5.87M | -8.83M | -11.56M | -8.30M | -5.32M | -6.47M | 28.17M | -6.90M | -1.20M | -8.66M | 7.80M | -8.76M | -7.23M | -6.77M | 0.19M | |