|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.35M | -1.88M | -33.42M | -35.29M | -33.65M | -1.59M | -39.62M | -40.20M | -40.35M | -1.26M | -41.37M | -41.74M | -41.10M | -1.10M | -42.30M | -42.32M | -42.24M | -0.62M | -40.36M | -41.13M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.12M | 0.14M | 0.14M | 0.12M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.05M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03M | -1.46M | -2.09M | -0.73M | -1.08M | -0.75M | -1.10M | -1.27M | -0.95M | -0.79M | -1.16M | -0.53M | -0.46M | -0.67M | -1.00M | -0.38M | -0.66M | -0.24M | -0.54M | -0.88M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.35M | 0.26M | -0.27M | -0.12M | 0.24M | 0.32M | 0.44M | 0.16M | -0.88M | -0.05M | 0.16M | -0.53M | 0.23M | -0.11M | 0.26M | 0.37M | -0.78M | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.30M | -0.36M | 0.22M | -0.23M | 0.02M | -0.22M | 0.01M | 0.20M | -0.26M | -0.09M | 0.87M | -0.58M | -0.12M | -0.23M | 0.24M | 0.21M | -0.14M | -0.01M | -0.06M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | | | | 0.08M | -0.07M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.00M | -0.00M | 0.31M | -0.34M | -0.22M | -0.14M | | 0.31M | | | | -0.70M | | | | 0.31M | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.42M | -1.46M | -2.09M | -1.23M | -1.08M | -0.75M | -1.10M | -1.27M | -0.95M | -0.79M | -1.16M | -0.53M | -0.46M | -0.67M | -1.00M | -0.38M | -0.66M | 3.76M | -0.54M | -0.88M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03M | -1.85M | -2.09M | -0.73M | -1.39M | -0.41M | -0.88M | -1.13M | -0.95M | -1.11M | -1.16M | -0.53M | -0.46M | 0.03M | -1.00M | -0.38M | -0.66M | -0.56M | -0.54M | -0.88M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03M | -1.46M | -2.09M | -0.73M | -1.08M | -0.75M | -1.10M | -1.27M | -0.95M | -0.79M | -1.16M | -0.53M | -0.46M | -0.67M | -1.00M | -0.38M | -0.66M | -0.24M | -0.54M | -0.88M |