|
Net Income (Quarter)
|
-0.01M | -0.10M | -0.81M | -1.72M | -0.79M | -0.45M | -0.39M | -3.69M | | | | -1.70M | 0.17M | -365.00 | -365.00 | -365.00 | -499.00 | -499.00 | -499.00 | -498.00 | -250.00 | -250.00 | -250.00 | -250.00 | -0.01M | -0.03M | -0.09M | -0.37M | -0.09M | | | | -1.40M | 0.02M | -0.02M | 0.07M | -0.00M | -84.00 | -0.00M | -0.06M | -0.04M | -0.16M | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | 0.00M | 0.00M | 0.01M | 0.01M | | | | 0.02M | 0.21M | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | | | 0.00M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Share-based Compensation (Quarter)
|
| | | 0.60M | 0.25M | 1.10M | 1.35M | | | | 2.35M | | | | | | | | | | | | | | | | | | | | 0.05M | -0.05M | 0.03M | | | -0.03M | | | | | 0.02M | -0.01M | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.07M | | | -0.03M | -0.01M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | 0.43M | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | 0.01M | 1.19M | 0.10M | -0.08M | | | 0.08M | | | | | | 0.00M | -0.18M | | | | | | | |
|
Cash from Operations (Quarter)
|
-0.00M | -0.24M | -0.43M | -0.67M | -0.54M | -1.40M | -1.46M | -1.46M | | -1.86M | -1.91M | | | | | | | | | | | | | | -0.04M | -0.14M | -0.14M | -0.14M | -0.08M | -1.46M | 0.09M | 1.33M | -0.32M | 0.32M | | | -0.00M | -0.05M | -0.10M | -0.09M | -0.05M | 0.00M | 0.03M | -0.07M | -674.00 | -0.04M | -0.21M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | -0.04M | 0.05M | | | | | | | | | | | | | | | | | | | | | 1.06M | 1.10M | 0.22M | 0.41M | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | 0.02M | 0.21M | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | | | 0.00M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.10M | | 0.00M | -0.00M | 48.00 | | | -0.00M | 0.02M | 0.03M | 0.03M | -0.01M | 0.02M | -0.02M | 0.06M | | -0.07M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | -0.03M | 0.02M | 0.06M | 0.03M | -0.21M | -0.06M | 0.12M | -0.06M | -0.16M | | 46.00 | -0.01M | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.03M | | | | 0.08M | 0.00M | 0.07M | -0.07M | | | -0.01M | 0.02M | 0.02M | | -0.03M | 0.03M | 0.05M | -0.00M | -0.01M | 0.09M |
|
Change in Accured Expenses (Quarter)
|
0.02M | 0.01M | 0.02M | 0.04M | -0.00M | 0.04M | 0.11M | 0.20M | 250.00 | 0.12M | 0.16M | | -0.17M | 730.00 | 365.00 | 365.00 | 499.00 | 498.00 | 499.00 | 498.00 | 250.00 | | 500.00 | 250.00 | -0.01M | 0.01M | | | -0.01M | 0.01M | 0.00M | -0.00M | | 0.00M | -0.00M | | | -0.01M | 0.14M | 0.65M | 5.00 | 0.08M | 0.04M | -0.10M | 0.30M | 0.02M | -0.19M |
|
Other Working Capital Changes (Quarter)
|
| | | 0.00M | -75.00 | 151.00 | 151.00 | -152.00 | -0.00M | -0.00M | 0.03M | | | | | | | | | | | | | | | | 240.00 | | -0.01M | 0.00M | -0.12M | 0.14M | 0.12M | -0.27M | 0.15M | | | 0.01M | -0.04M | -0.02M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | 0.07M | | 0.15M | 0.15M | -0.05M | | | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.29M | -0.58M | -0.60M | -0.66M | -0.07M | -0.73M | -0.73M | -0.73M | | -0.73M | -0.73M | | | | | | | | | | | | | | | | | 0.01M | | | | -0.06M | -600.00 | -0.74M | 0.74M | | | | | 0.01M | | -541.00 | | | | | |
|
Other financing activities (Quarter)
|
| | | | 0.25M | 0.25M | | 1.60M | 0.25M | 2.10M | | | | | | | | | | | | | | | -0.03M | | | | | | | | | | | | | 0.12M | | | 0.01M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.30M | 0.84M | 1.14M | 1.54M | 0.55M | 2.14M | 2.19M | 2.19M | | 2.59M | 2.64M | | | | | | | | | | | | | | 0.05M | 0.15M | 0.14M | 0.17M | 0.05M | 1.48M | -0.09M | -1.29M | 0.85M | -0.84M | 0.01M | | | 0.12M | 0.12M | -0.01M | 0.02M | 0.00M | 0.01M | 0.02M | | 0.04M | 0.21M |
|
Change in Cash (Quarter)
|
0.00M | 0.01M | 0.11M | 0.22M | -0.07M | 0.01M | 9.00 | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | -0.01M | 0.04M | -0.03M | 0.01M | | -0.01M | 0.53M | -0.52M | 0.01M | | -0.00M | 0.07M | -0.04M | -0.02M | -0.03M | 0.01M | 0.04M | -0.05M | 245.00 | 0.01M | 0.00M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | 0.02M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-0.00M | -0.24M | -0.43M | -0.74M | -0.54M | -1.55M | -1.61M | -1.41M | | -1.86M | -1.86M | | | | | | | | | | | | | | -0.04M | -0.14M | -0.14M | -0.14M | -0.08M | -1.46M | 0.09M | 1.33M | -0.32M | 0.32M | | | -0.00M | -0.05M | -0.10M | -0.09M | -0.05M | 0.00M | 0.03M | -0.07M | -674.00 | -0.04M | -0.21M |
|
Net Cash Flow (Quarter)
|
0.00M | 0.01M | 0.11M | 0.22M | -0.07M | 0.01M | 9.00 | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | -491.00 | 0.04M | -0.03M | 0.01M | | -0.01M | 0.53M | -1.25M | 0.75M | | -0.00M | 0.07M | 0.03M | -0.08M | -0.03M | 0.01M | 0.04M | -0.05M | -674.00 | 0.01M | 0.01M |