|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.57M | -2.71M | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.28M | 0.10M | 0.30M | 0.30M | 0.32M | 0.01M | 0.30M | 0.35M | 0.34M | 0.07M | 0.30M | 0.45M | -0.82M | 0.34M | 0.80M | 1.47M | -2.05M | 2.73M | 1.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.30M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.91M | -3.88M | -2.70M | -3.21M | -2.68M | -4.59M | -2.96M | -5.96M | -3.27M | 0.76M | -2.78M | -2.40M | 1.42M | -2.05M | -2.31M | -2.36M | -3.26M | -1.96M | -4.04M | -2.51M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | 0.02M | 0.03M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.15M | 0.15M | 0.24M | 0.20M | 0.19M | 0.19M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | -1.38M | 0.40M | -0.44M | 0.16M | -0.77M | 0.71M | -1.76M | 0.05M | 0.46M | 0.28M | 0.01M | 0.80M | 0.18M | 0.66M | 0.20M | -0.91M | -0.01M | -0.17M | 0.39M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.05M | 0.41M | -0.01M | -0.21M | 0.47M | -0.78M | 0.44M | -0.14M | 0.34M | 0.09M | 2.95M | -2.68M | -0.53M | 0.31M | -0.28M | -0.12M | -0.21M | 0.59M | -0.24M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | 12.12M | 12.73M | 7.12M | 20.82M | 33.96M | -31.47M | 52.80M | -51.99M | 2.49M | -5.42M | 7.97M | 1.11M | 2.93M | 2.12M | 1.18M | 5.45M | 0.24M | 0.73M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.01M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | -2.08M | -12.12M | -12.73M | -7.12M | -20.82M | -33.96M | -17.90M | -3.43M | -3.00M | -2.49M | -0.73M | -0.31M | -1.10M | -2.93M | -1.87M | -1.18M | -5.45M | -1.55M | -0.73M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 2.28M | 15.52M | 8.98M | 1.06M | 0.30M | 1.42M | 1.45M | 1.15M | 1.36M | 0.54M | 0.17M | 0.27M | 2.88M | 4.23M | 7.67M | 10.65M | 43.08M | -1.52M | -0.02M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 2.28M | 15.56M | 9.00M | 1.10M | 0.30M | 1.48M | 0.80M | 1.20M | 1.37M | 0.62M | 0.20M | 0.30M | 3.02M | 4.61M | 2.40M | 3.20M | 43.32M | 1.21M | -0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -3.68M | 0.70M | -6.96M | -8.73M | -25.11M | -35.49M | -22.41M | -5.55M | -0.88M | -4.72M | -2.96M | 1.38M | -0.27M | -1.01M | 3.44M | 6.20M | 35.67M | -7.12M | -3.26M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.91M | -7.11M | -14.82M | -15.94M | -9.79M | -25.41M | -36.92M | 25.51M | -56.07M | 52.74M | -5.27M | 3.02M | -6.55M | -3.16M | -5.24M | -4.49M | -4.44M | -7.41M | -4.28M | -3.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -3.68M | 0.70M | -6.96M | -8.73M | -25.11M | -35.49M | -22.41M | -5.55M | -0.88M | -4.72M | -2.96M | 1.38M | -0.27M | -1.01M | 3.44M | 6.20M | 35.67M | -7.12M | -3.26M |