|
Net Income (Quarter)
|
-0.17M | -0.27M | -0.15M | -1.45M | -0.44M | -0.25M | -3.19M | 0.36M | -0.12M | -0.10M | -0.65M | -0.87M | -1.32M | -0.29M | -0.17M | -0.25M | 0.11M | -0.12M | -0.11M | -2.94M | -0.27M | -0.09M | -0.13M | -0.20M | -0.15M |
|
Depreciation and Depletion (Quarter)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | -0.00M | 0.00M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | 0.77M | | | | | | | | 0.21M | 1.15M | | | | | | | 2.68M | | | | | |
|
Non-cash Items (Quarter)
|
-0.07M | -0.05M | -0.04M | -0.07M | -0.05M | -0.06M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-0.05M | -0.02M | 0.02M | -0.08M | -0.05M | -0.04M | -0.06M | -0.09M | 0.05M | -0.15M | -0.08M | -0.09M | 0.09M | -0.26M | -0.07M | -0.06M | -0.08M | -0.06M | -0.10M | -0.11M | -0.07M | -0.02M | -0.08M | -0.11M | -0.05M |
|
Amortization of Deferred Charges (Quarter)
|
0.07M | -0.01M | 0.32M | 0.16M | 0.44M | 0.02M | 0.24M | -0.40M | 0.11M | 0.04M | 0.30M | 0.10M | 0.04M | 0.08M | -0.00M | -0.07M | 0.02M | -0.01M | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.01M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | -0.01M | 0.01M | | | | | | | 0.00M | 500.00 | 0.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | 0.04M | | | | | | | | | | | | -0.02M | 0.02M |
|
Change in Account Payables (Quarter)
|
0.01M | -0.01M | 0.00M | -0.01M | 0.00M | 461.00 | 0.01M | 0.02M | | | 0.07M | -0.11M | | | 0.03M | -0.06M | 0.01M | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | 0.00M | | | | -0.01M | 0.01M | 0.06M | -0.07M | 0.01M | -0.01M | 0.08M | 0.04M | 0.03M | -0.03M | 0.09M | -0.20M | 0.03M |
|
Other Working Capital Changes (Quarter)
|
0.02M | 0.02M | -0.04M | 0.00M | 0.00M | 0.02M | -0.00M | -0.02M | | | -0.01M | -604.00 | | | 0.00M | -117.00 | -0.00M | 0.00M | -405.00 | 0.00M | 0.00M | | 0.00M | 0.01M | -0.00M |
|
Capital Expenditures (Quarter)
|
| | | | -0.00M | -0.10M | 0.01M | 0.20M | | 775.00 | -0.02M | 0.02M | | 0.00M | | | | | 918.00 | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | -0.10M | -520.00 | | | 775.00 | | 0.07M | -0.02M | -0.00M | | | | | | -918.00 | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.10M | | | 0.06M | 0.20M | 0.01M | 0.08M | 0.05M | 0.04M | 0.04M | 0.04M | 0.09M | 0.08M | 0.09M | 0.07M | 0.07M | 0.09M | 0.05M | 0.10M | 0.11M | 0.08M | 0.01M | 0.09M | 0.10M | 0.04M |
|
Change in Cash (Quarter)
|
0.05M | -0.02M | 0.02M | -0.02M | 0.05M | -0.02M | 0.02M | -0.04M | -0.01M | -912.00 | 0.03M | -0.02M | -0.01M | 0.01M | -0.01M | 0.01M | 82.00 | -0.01M | | -69.00 | 0.01M | -0.01M | 0.02M | -0.01M | -0.01M |
|
Beginning Cash Balance (Quarter)
|
| | | | 0.01M | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-0.05M | -0.02M | 0.02M | -0.08M | -0.04M | 0.06M | -0.07M | -0.29M | 0.05M | -0.15M | -0.06M | -0.10M | 0.09M | -0.26M | -0.07M | -0.06M | -0.08M | -0.06M | -0.10M | -0.11M | -0.07M | -0.02M | -0.08M | -0.11M | -0.05M |
|
Net Cash Flow (Quarter)
|
0.05M | -0.02M | 0.02M | -0.02M | 0.05M | -0.02M | 0.02M | -0.04M | 0.09M | -0.11M | 0.03M | -0.02M | 0.16M | -0.17M | -0.01M | 0.01M | 82.00 | -0.01M | | -69.00 | 0.01M | -0.01M | 0.02M | -0.01M | -0.01M |