|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.10M | -4.64M | -3.99M | -3.76M | -4.13M | -4.12M | -5.64M | -5.73M | -6.14M | -4.61M | -5.09M | -4.46M | -5.21M | -123.35M | -8.54M | -5.28M | -5.20M | -1.25M | -4.05M | -7.37M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.18M | 0.26M | 0.30M | 0.24M | 0.29M | 0.33M | 0.34M | 0.27M | 0.36M | 0.33M | 0.33M | 0.38M | 0.34M | 0.33M | 0.16M | 0.10M | 0.14M | 0.33M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.04M | 0.04M | 0.03M | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | -0.43M | 0.40M | | 718.00 | 0.26M | 1.91M | | | 0.48M | 2.18M | | | 0.31M | 0.43M | | 0.20M | -0.15M | 0.00M | -26.57M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.03M | 0.52M | 0.01M | 2.17M | 1.72M | 0.23M | 0.39M | 0.46M | 1.24M | 0.02M | 1.12M | 1.13M | 1.60M | 2.70M | 0.20M | 0.41M | 0.41M | 0.46M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.65M | -4.31M | -4.27M | -4.26M | -4.30M | -4.21M | -3.90M | -3.88M | -4.54M | -4.49M | -4.47M | -4.43M | -4.42M | -9.85M | -11.48M | -4.04M | -5.44M | -5.98M | -4.01M | -2.76M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.04M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.01M | 0.00M | -0.00M | -0.00M | | | | -0.01M | | 0.00M | | | | | -0.36M | -0.11M | -0.33M | 0.67M | 1.80M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84M | 0.30M | -0.24M | -1.29M | 0.36M | -0.12M | 0.76M | 0.10M | 1.04M | 0.17M | 1.08M | -0.53M | 0.95M | -0.39M | -0.70M | 0.79M | -0.60M | -3.00M | 0.52M | 2.47M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.85M | -0.13M | -0.23M | 0.38M | -0.53M | 0.63M | 0.12M | 0.61M | 0.14M | -0.73M | -0.07M | 0.07M | -0.75M | -4.08M | -0.86M | 0.47M | -0.60M | 0.07M | 0.19M | 2.71M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.01M | 0.00M | -0.03M | 0.25M | -0.36M | 0.89M | -1.00M | | | -0.31M | 1.43M | -0.08M | 0.07M | 0.02M | -0.06M | 0.02M | 0.02M | 0.02M | -2.16M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.16M | 0.18M | 1.94M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.64M | 0.01M | 19.94M | -0.04M | | | | | | | | | | | | 19.98M | 0.01M | 3.10M | -0.06M | 0.16M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.00M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | 0.03M | 0.01M | -0.00M | -0.00M | 0.01M | -0.01M | -0.00M | | -0.01M | 0.02M | 0.03M | -0.00M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.98M | -4.30M | 15.67M | -4.31M | -4.30M | -4.23M | -3.92M | -3.86M | -4.54M | -4.49M | -4.49M | -4.42M | -4.43M | 0.50M | -11.48M | 15.93M | -5.40M | -2.86M | -6.66M | -2.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.65M | -4.31M | -4.27M | -4.26M | -4.30M | -4.21M | -3.90M | -3.88M | -4.54M | -4.49M | -4.47M | -4.43M | -4.42M | -9.85M | -11.48M | -4.04M | -5.44M | -5.98M | -4.01M | -2.76M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.00M | -4.30M | 15.68M | -4.30M | -4.30M | -4.21M | -3.90M | -3.88M | -4.54M | -4.49M | -4.47M | -4.43M | -4.42M | -9.85M | -11.48M | 15.94M | -5.42M | -2.88M | -4.07M | -2.60M |