|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | -0.96M | -0.74M | -0.89M | -0.92M | 2.78M | 0.06M | -1.08M | | -0.13M | 2.18M | 0.39M | -0.33M | 0.54M | 0.07M | 0.06M | 0.07M | 0.02M | -4.10M | -3.37M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.06M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.14M | 0.42M | 0.44M | 0.33M | 0.45M | 0.46M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.14M | 0.06M | 0.09M | 0.06M | | 0.03M | 0.03M | 0.03M | -0.05M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.02M | 0.05M | 0.07M | 0.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.51M | -0.66M | -0.38M | -1.92M | -1.99M | -0.59M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | | | | 1.69M | 0.09M | | | -0.02M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.02M | 0.05M | -0.01M | 0.04M | -0.08M | -0.20M | 0.02M | -0.02M | | | 0.14M | 0.60M | -0.74M | 0.11M | 0.12M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09M | 0.07M | -0.30M | -0.85M | -2.17M | 0.32M | -3.38M | 1.91M | 11.86M | -13.22M | -3.85M | 0.84M | 0.68M | 2.84M | 1.38M | 3.60M | -7.55M | -9.03M | -7.30M | -9.93M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.04M | 0.06M | 0.08M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.09M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | -0.03M | | 0.01M | 0.01M | -0.02M | 0.00M | 0.30M | 0.00M | 0.82M | 1.53M | 2.37M | 0.87M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | -0.13M | -0.76M | -0.21M | 2.59M | -1.10M | 2.21M | -3.30M | 1.10M | | -3.77M | 1.73M | 2.24M | | 1.64M | -1.51M | -1.22M | 0.01M | 2.25M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.02M | -0.01M | -0.01M | 0.07M | 0.01M | -0.01M | -0.02M | 0.01M | 0.01M | -0.00M | -0.00M | | -3.32M | 9.39M | -3.06M | -2.13M | -1.08M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.88M | -0.57M | -0.08M | -1.01M | 1.08M | -0.65M | -0.55M | 1.29M | -0.03M | -0.44M | -0.90M | 1.38M | -0.15M | 0.26M | -0.18M | 1.50M | -0.33M | 1.06M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.28M | 0.59M | -0.23M | -0.33M | 0.64M | -0.77M | -0.40M | 1.06M | -0.07M | -0.14M | -0.10M | 0.87M | -0.27M | -0.65M | 1.55M | -1.00M | 0.30M | 0.11M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.01M | 0.01M | 0.01M | | | | -0.68M | | | | -0.01M | | | | 0.15M | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.19M | -0.11M | 0.20M | -0.06M | -0.42M | -0.45M | 0.20M | 0.30M | 0.09M | -1.08M | -0.19M | 1.37M | -0.09M | 0.89M | -0.24M | -1.16M | 0.19M | 0.64M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.03M | 0.00M | 0.05M | 0.03M | 0.02M | 0.01M | -0.03M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.23M | 0.27M | 0.05M | 0.67M | 0.07M | 0.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.02M | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.18M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | | -0.00M | | | | 1.60M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | -0.01M | -0.01M | -0.00M | -0.05M | -0.03M | -0.02M | -0.01M | 0.03M | | -0.01M | -0.01M | 1.58M | -0.05M | -34.37M | -0.27M | 0.12M | -0.51M | -0.57M | -0.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.51M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | 0.03M | -0.02M | -0.01M | -0.18M | 0.03M | 0.01M | | | 0.01M | | -0.44M | -0.04M | 21.84M | -6.57M | 7.05M | 9.61M | 7.48M | 10.88M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 0.00M | 0.03M | 0.01M | | | 0.01M | | 0.00M | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | 0.00M | -0.04M | -0.03M | 0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.91M | 0.06M | -0.29M | -0.87M | -2.23M | 0.12M | -3.37M | 1.91M | 11.87M | 0.27M | -3.84M | 0.82M | 3.54M | 1.04M | -11.06M | -3.29M | -0.39M | 0.04M | -0.45M | 0.93M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11M | 0.06M | -0.33M | -0.85M | -2.22M | 0.30M | -3.40M | 1.90M | 11.89M | -13.22M | -3.85M | 0.82M | 0.68M | 2.83M | 1.15M | 3.33M | -7.60M | -9.70M | -7.37M | -9.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.91M | 0.06M | -0.29M | -0.87M | -2.23M | 0.12M | -3.37M | 1.91M | 11.89M | -13.22M | -3.84M | 0.82M | 1.82M | 2.75M | -11.15M | -3.24M | -0.39M | 0.07M | -0.39M | 0.91M |