|
Net Income (Quarter)
|
-0.01M | -0.02M | -0.01M | 0.04M | 0.08M | 0.07M | 0.12M | 0.15M | -0.08M | -0.17M | -0.05M | -0.08M | -0.08M | 0.08M | -0.06M | -0.07M | -0.06M | -0.06M | -0.79M | -2.99M | 2.23M | -3.93M | -4.00M | -4.01M | -3.93M | -4.00M | -3.20M | -1.59M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.12M | 0.04M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | 0.15M | 0.15M | 0.15M | 0.15M | | | | | | | | 2.92M | 3.93M | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | 0.02M | 0.05M | -0.07M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-142.00 | -0.03M | -0.02M | -0.42M | -0.03M | 0.41M | -0.51M | -0.00M | 0.17M | -0.05M | -0.14M | -0.09M | 0.03M | -0.03M | -0.07M | -0.06M | -0.04M | -0.01M | 0.43M | -0.06M | -0.06M | 0.26M | -0.35M | -0.05M | -0.01M | -0.01M | 0.00M | 483.00 | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.09M | -0.05M | -0.03M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 3.93M | 3.93M | | | 3.93M | 3.12M | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.60M | -0.30M | 0.60M | -0.62M | 0.36M | -0.03M | -0.11M | -0.02M | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | 0.23M | -0.41M | 0.62M | 0.23M | -0.09M | | | | -0.18M | -0.53M | 0.47M | | | 0.07M | -0.56M | 0.98M | 0.45M | | -0.30M | 0.59M | -0.30M | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
0.01M | -0.01M | | | | | | | | | | | | | | 0.00M | 0.02M | | | 0.00M | 0.01M | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
0.01M | -0.01M | -0.01M | 0.05M | 0.07M | -0.05M | -0.01M | 0.00M | 270.00 | 0.00M | 0.00M | | 0.01M | -0.01M | -0.01M | 0.00M | 0.02M | -0.01M | -0.00M | 0.00M | | -0.03M | 0.01M | 0.01M | 0.06M | 0.05M | -0.04M | 0.07M | 0.00M | -0.00M | 442.00 | 0.00M | -0.00M | -0.01M | -0.05M | 0.02M | -0.00M |
|
Change in Taxes (Quarter)
|
| | | | | | 0.06M | 0.00M | | | -0.02M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | 500.00 | 0.03M | 0.01M | 0.06M | -0.01M | -0.05M | -0.03M | 0.01M | 0.01M | | -885.00 | -0.02M | 0.01M | -0.01M | 0.02M | -0.01M | 0.02M | -0.01M | 0.00M | 0.01M | -0.02M | 0.01M | -0.00M | 0.01M | -0.00M | -0.00M | -0.00M | -0.00M | | | | | 0.04M | -0.04M | 0.01M |
|
Other financing activities (Quarter)
|
| | | | -0.00M | | | | | | | | 762.00 | | | | | | | | | | | | | | | | | | | | | | | | 0.00M |
|
Cash from Financing Activities (Quarter)
|
| | 0.02M | 0.45M | 0.00M | 0.05M | 0.05M | 700.00 | -0.14M | 0.02M | 0.10M | 0.06M | -0.04M | 0.04M | 0.06M | 0.06M | 0.05M | 0.01M | -0.24M | 0.00M | 0.00M | 288.00 | 216.00 | 0.06M | 232.00 | 36.00 | 108.00 | 108.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.09M | 0.06M | 0.03M |
|
Change in Cash (Quarter)
|
-142.00 | -0.00M | | 0.04M | -0.03M | 0.46M | -0.47M | -0.00M | 0.04M | -0.04M | -0.04M | -0.04M | -561.00 | 0.01M | -0.01M | -225.00 | 0.02M | 0.01M | 0.19M | -0.06M | -0.06M | 0.26M | -0.35M | 0.00M | -0.01M | -0.01M | 0.00M | 591.00 | -0.00M | -225.00 | 775.00 | -225.00 | -225.00 | -225.00 | -225.00 | 0.00M | -225.00 |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | 0.14M | | | 0.04M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-142.00 | -0.03M | -0.02M | -0.42M | -0.03M | 0.41M | -0.51M | -0.00M | 0.17M | -0.05M | -0.14M | -0.09M | 0.03M | -0.03M | -0.07M | -0.06M | -0.04M | -0.01M | 0.43M | -0.06M | -0.06M | 0.26M | -0.35M | -0.05M | -0.01M | -0.01M | 0.00M | 483.00 | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.09M | -0.05M | -0.03M |
|
Net Cash Flow (Quarter)
|
-142.00 | -0.03M | | 0.04M | -0.03M | 0.46M | -0.47M | -0.00M | 0.04M | -0.04M | -0.04M | -0.04M | -561.00 | 0.01M | -0.01M | -225.00 | 0.02M | 0.01M | 0.19M | -0.06M | -0.06M | 0.26M | -0.35M | 0.00M | -0.01M | -0.01M | 0.00M | 591.00 | -0.00M | -225.00 | 775.00 | -225.00 | -225.00 | -225.00 | -225.00 | 0.00M | -225.00 |