|
Net Income (Quarter)
|
| | | | | | | | | | | | | | -0.90M | -0.92M | -0.37M | -0.42M | -0.19M | -0.29M | -0.23M | -1.30M | -0.23M | 0.11M | 1.86M | 1.86M | 1.86M | 1.20M | -0.58M | -0.96M | -0.95M | -0.95M | -0.37M | -0.13M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | 0.02M | 0.01M | 0.02M | 279.00 | 0.00M | 93.00 | 141.00 | 249.00 | 118.00 | 235.00 | 350.00 | 227.00 | 341.00 | 226.00 | 111.00 | 112.00 | 109.00 | 117.00 | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.05M | | | | | 1.10M | 1.10M | | | | 1.94M | 0.51M | 0.83M | 0.26M | 0.08M | 0.08M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.18M | -0.11M | 0.05M | -0.24M | -0.24M | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | -0.48M | -0.39M | 0.06M | -0.15M | 0.66M | -0.51M | -0.30M | 0.19M | -0.07M | 1.14M | -0.38M | -0.24M | -0.31M | 0.23M | -0.13M | -0.31M | -0.07M | 0.05M | -0.24M | -0.06M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.06M | 0.03M | -0.00M | 0.03M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | -0.00M | 621.00 | 0.02M | 749.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 705.00 | 704.00 | 692.00 | 339.00 | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | -0.01M | -0.01M | 0.01M | 714.00 | 2.00 | 45.00 | | | -57.00 | | | 0.17M | 0.47M | 1.23M | -0.02M | 11.00 | 90.00 | -196.00 | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | -0.14M | -0.00M | 0.02M | -1.15M | -0.17M | -0.17M | -0.61M | 0.84M | -0.68M | -0.81M | -0.81M | 0.00M | | | | | -0.00M | -9.00 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | -50.00 | 0.03M | 0.03M | -0.05M | -0.00M | 0.63M | -0.02M | 0.10M | -0.56M | 0.04M | -0.03M | -0.03M | -0.03M | 0.14M | -0.90M | -0.31M | 1.08M | -1.08M | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | -0.02M | 0.07M | 0.04M | 0.17M | -0.02M | -0.02M | 510.00 | 1.22M | 0.05M | 0.06M | 0.05M | -0.01M | 0.02M | 0.02M | 0.01M | 0.04M | -0.00M | 0.00M | 0.03M | -0.02M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | -0.06M | | | | | | 0.01M | -0.01M | 0.00M | 0.16M | | | | | -0.08M | -0.08M | -184.00 |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | 0.01M | 0.01M | 0.05M | 0.13M | 0.93M | 0.09M | 0.24M | -0.36M | 0.43M | 1.82M | 1.00M | -0.85M | -1.59M | -1.40M | -0.06M | 0.03M | 0.65M | 0.00M | -0.15M | -348.00 |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | -0.15M | 0.31M | 0.02M | -0.02M | -293.00 | 0.00M | 0.08M | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | 0.06M | -0.05M | 0.00M | 0.11M | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 808.00 | | -0.08M | -0.08M | -0.08M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | -0.06M | -0.13M | -0.20M | 0.03M | 0.12M | -0.13M | 0.07M | -0.10M | -0.08M | -0.08M | -0.04M | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.13M | 0.14M | 0.16M | -0.74M | 0.28M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | 0.62M | 0.07M | 0.05M | 0.16M | -0.02M | 0.10M | 0.03M | -0.00M | 0.16M | -0.25M | 0.42M | -0.57M | -0.53M | 0.01M | 0.03M | 0.15M | 0.08M | -0.07M | 0.20M | 0.08M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | 0.46M | 0.46M | 0.15M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | -0.00M | 0.00M | 34.00 | -0.03M | 0.01M | 0.02M | 0.03M | -0.03M | 364.00 | -0.02M | -0.12M | -0.02M | -0.02M | -0.00M | 781.00 | -0.00M | -12.00 | 0.00M | 761.00 | -0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | 0.08M | -0.44M | -0.10M | 0.03M | 0.76M | -0.75M | -0.03M | 0.11M | 0.17M | 0.79M | -0.83M | -0.83M | -0.85M | 0.24M | -0.10M | -0.16M | 0.01M | -0.02M | -0.03M | 0.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | -0.48M | -0.39M | 0.20M | -0.47M | 0.63M | -0.49M | -0.30M | 0.18M | -0.15M | 1.14M | -0.38M | -0.24M | -0.31M | 0.23M | -0.13M | -0.31M | -0.07M | 0.05M | -0.24M | -0.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | 0.09M | -0.45M | -0.10M | 0.04M | 0.75M | -0.54M | -0.21M | 0.08M | 0.01M | 0.81M | -0.01M | -0.81M | -0.83M | 0.24M | -0.10M | -0.16M | 0.01M | -0.02M | -0.03M | 0.01M |