|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.13M | 0.08M | 0.33M | 0.18M | 0.15M | 0.17M | 0.52M | 0.95M | | | 0.29M | | | | | -6.48M | -6.23M | -7.61M | -6.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.57M | 0.32M | 0.18M | 0.60M | 0.48M | 0.36M | 0.36M | 0.92M | 0.47M | 0.46M | 0.36M | 0.72M | 0.27M | 0.15M | -0.07M | 0.18M | -0.16M | 0.08M | 0.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.05M | 0.05M | 0.10M | 0.10M | 0.00M | 0.00M | 0.00M | 117.00 | 72.00 | | 26.00 | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.10M | 0.22M | 0.02M | 0.03M | 0.40M | 0.40M | | 0.15M | | | 352.00 | | | | 7.00 | 0.00M | 0.25M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 4.60M | 4.40M | 0.12M | 43.21M | 2.60M | 0.18M | 0.19M | 0.19M | 0.25M | 1.20M | 0.27M | 0.25M | 0.01M | 0.01M | 0.20M | 267.00 | 0.04M | 0.04M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -7.50M | -5.05M | -5.24M | -3.88M | -5.12M | -3.07M | -6.90M | -5.94M | 4.57M | -4.80M | -6.24M | -5.22M | -6.65M | -6.15M | -5.20M | -5.80M | -6.60M | -7.07M | 18.70M | -5.24M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.30M | 0.29M | 0.26M | 0.24M | 0.28M | 0.22M | 0.16M | 0.18M | 0.15M | 0.12M | 0.12M | 0.11M | 0.09M | 0.08M | 0.07M | 0.06M | 0.05M | 0.05M | 0.08M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -2.11M | -0.04M | 0.46M | -0.22M | -0.80M | -1.45M | 0.86M | 0.99M | -0.91M | 1.11M | -0.08M | 0.39M | -0.93M | -0.88M | 0.46M | 0.32M | -0.81M | -0.50M | 0.72M | 0.43M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.71M | -0.65M | 1.40M | -0.47M | -0.30M | -0.95M | 0.62M | 0.28M | 0.84M | -1.48M | 0.34M | 0.15M | -0.34M | -0.31M | 0.75M | -0.31M | -0.48M | 0.20M | -0.08M | -0.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.39M | 0.01M | 0.12M | | | 0.00M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.39M | -0.01M | -0.12M | | | -0.00M | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 23.94M | 8.32M | -3.02M | -3.08M | -4.94M | -3.18M | -0.50M | 6.00M | -1.87M | 0.48M | 4.34M | 3.05M | -0.00M | 3.97M | 4.91M | 6.72M | | 14.36M | 18.34M | 5.79M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 16.25M | 2.87M | -8.28M | -7.07M | -10.05M | -6.27M | -7.40M | 0.06M | 2.69M | -4.32M | -1.90M | -2.21M | -6.65M | -2.18M | -0.31M | 0.96M | -6.58M | 7.27M | 11.65M | 0.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -7.70M | -5.44M | -5.25M | -4.00M | -5.12M | -3.07M | -6.90M | -5.94M | 4.57M | -4.80M | -6.24M | -5.22M | -6.65M | -6.15M | -5.20M | -5.80M | -6.60M | -7.07M | 18.70M | -5.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 16.25M | 2.87M | -8.28M | -7.07M | -10.05M | -6.25M | -7.40M | 0.06M | 2.69M | -4.32M | -1.90M | -2.18M | -6.65M | -2.18M | -0.29M | 0.92M | -6.60M | 7.30M | 37.04M | 0.55M |