|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.50M | -4.03M | -2.09M | -3.33M | -3.48M | -3.27M | -7.45M | -4.17M | -4.12M | -3.73M | -2.82M | -3.47M | -2.74M | -3.57M | -2.63M | -2.97M | -2.68M | -2.88M | -3.15M | -3.06M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.59M | | 0.66M | 0.67M | 0.54M | 0.50M | 0.47M | 0.68M | 0.16M | 0.20M | 0.16M | 0.15M | 0.13M | 0.09M | 0.08M | 0.07M | 0.07M | 0.09M | 0.09M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.14M | -3.36M | -1.54M | -2.41M | -2.22M | -3.04M | -4.73M | -5.31M | -3.15M | -3.52M | -2.67M | -2.98M | -2.64M | -1.80M | -2.04M | -3.90M | -2.40M | -2.30M | -2.23M | -3.21M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.13M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | -0.00M | -0.09M | -0.02M | | 0.01M | -0.02M | -0.00M | 0.00M | 0.00M | | 0.00M | -0.00M | -0.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.11M | 0.39M | -0.00M | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | -0.35M | -0.19M | -0.28M | 0.31M | -0.20M | 0.03M | 0.16M | -0.05M | 0.04M | 0.16M | 0.49M | -0.70M | 0.51M | 0.71M | -0.97M | -0.09M | 0.09M | 0.35M | -0.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.21M | -0.44M | 0.18M | -0.21M | 0.18M | 2.20M | -2.06M | -0.12M | 0.06M | | -0.32M | 0.47M | 0.35M | 0.21M | -0.50M | 0.04M | 0.05M | 0.16M | -0.24M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.13M | 0.05M | 0.07M | 0.12M | 0.04M | -0.17M | 0.01M | 0.03M | | | | 0.01M | | | | | | | 0.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.72M | | | -0.72M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.13M | -0.05M | -10.69M | -0.09M | 9.97M | -0.16M | 0.76M | 0.01M | 0.03M | 0.01M | 0.02M | | 0.00M | 9.00M | | | | 0.09M | -0.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 0.26M | 6.25M | -0.37M | 0.10M | 3.19M | 1.81M | 1.80M | 1.80M | 3.00M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.00M | | | | | | | | 1.17M | 0.26M | 6.25M | -0.37M | -0.22M | 3.19M | 1.68M | | -0.12M | 2.88M | -0.12M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.22M | -3.49M | -1.59M | -13.11M | -2.30M | 6.93M | -4.89M | -4.55M | -3.14M | -2.32M | -2.39M | 3.29M | -3.01M | -2.01M | 10.15M | -2.26M | -2.38M | -2.39M | 0.74M | -3.35M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.17M | -3.49M | -1.59M | -2.49M | -2.34M | -3.08M | -4.56M | -5.33M | -3.18M | -3.52M | -2.67M | -2.98M | -2.65M | -1.80M | -2.04M | -3.90M | -2.40M | -2.30M | -2.23M | -3.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.22M | -3.49M | -1.59M | -13.11M | -2.30M | 6.93M | -4.89M | -4.55M | -3.14M | -2.32M | -2.39M | 3.29M | -3.01M | -2.01M | 10.15M | -2.22M | -2.40M | -2.42M | 0.75M | -3.35M |