|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | -1.09M | -0.82M | -0.92M | -0.83M | -1.01M | -1.27M | -2.94M | -4.47M | -9.40M | -11.74M | -16.39M | -13.18M | -9.95M | -9.72M | -11.56M | -10.21M | -7.98M | -7.43M | -16.54M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | -0.00M | 0.00M | 0.00M | 0.02M | -0.01M | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.33M | 0.37M | 0.21M | 0.39M | 0.26M | 0.39M | 1.45M | 1.13M | 2.85M | 3.70M | -7.17M | 6.84M | 4.97M | 6.27M | 7.22M | 4.83M | | 1.38M | 6.06M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.13M | 0.02M | 0.01M | -0.19M | -0.12M | -0.19M | 0.66M | 0.04M | | 0.28M | 0.08M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | -0.59M | -1.10M | 0.10M | -0.51M | -0.82M | 1.07M | -2.90M | -3.66M | 14.70M | -8.47M | -8.53M | -6.10M | -5.19M | -2.92M | -4.57M | -4.40M | | -6.80M | -10.63M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.02M | -0.04M | 0.03M | 0.00M | 0.00M | 0.02M | -0.01M | 0.03M | 0.03M | 0.07M | -0.09M | 0.07M | | -0.10M | 0.03M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | -0.24M | -551.00 | 0.00M | -0.00M | 179.00 | -163.00 | -247.00 | 3.00 | 5.00 | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.13M | 0.39M | -0.12M | -0.03M | | 0.02M | -0.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | -0.39M | -0.73M | 0.73M | -0.08M | -0.07M | 2.09M | -2.00M | -0.34M | 1.15M | -0.48M | 0.23M | 0.24M | -0.17M | 1.03M | -0.01M | 0.47M | | -1.27M | -0.76M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | -500.00 | 0.00M | 538.00 | 0.00M | -0.01M | 0.06M | -0.04M | 1.00 | -0.01M | 1.73M | 0.08M | | -0.33M | -0.30M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 752.00 | -0.00M | 622.00 | -0.02M | 0.02M | -0.01M | -0.09M | 0.05M | -0.00M | -0.02M | 0.00M | -0.02M | -0.03M | 0.08M | 0.09M | -0.33M | 0.01M | | -0.13M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 282.00 | 0.03M | 0.01M | 0.01M | 0.97M | 1.28M | 0.61M | -1.11M | 7.16M | 5.86M | 8.11M | 5.19M | 3.28M | 3.18M | | 0.19M | 1.21M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.02M | -0.69M | 0.69M | 0.12M | 0.08M | 2.32M | 0.14M | 1.27M | -1.22M | 1.38M | -1.39M | 0.20M | 0.16M | 0.01M | 0.04M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.94M | -0.02M | 0.69M | -0.69M | -0.15M | -0.09M | -2.33M | 1.55M | -1.28M | -0.65M | 1.16M | -7.20M | -6.06M | -10.72M | -6.78M | -3.78M | -4.21M | | -1.07M | -1.34M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.30M | 0.05M | 0.03M | 0.07M | 0.07M | 0.15M | | | | 0.15M | | 0.46M | | | 9.59M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.41M | 0.36M | 0.55M | 0.62M | 1.29M | 1.28M | 1.20M | 9.56M | 1.11M | 10.15M | 22.33M | | | 0.15M | 1.84M | 7.08M | | 22.84M | 10.39M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | 0.01M | 0.04M | 0.07M | -0.03M | 0.00M | 0.01M | 0.08M | 0.02M | -0.14M | 0.08M | 0.14M | 0.51M | -0.66M | -0.00M | 710.00 | | -0.00M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.20M | -0.04M | 0.00M | 0.03M | | 0.36M | -0.14M | 4.71M | 15.18M | 2.69M | 6.69M | -12.02M | 14.74M | -10.21M | -6.52M | -1.54M | | 14.96M | -1.58M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | -0.59M | -1.10M | 0.10M | -0.54M | -0.83M | 1.06M | -3.88M | -4.94M | 14.09M | -7.36M | -15.69M | -11.96M | -13.30M | -8.11M | -7.85M | -7.58M | | -7.00M | -11.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.20M | -0.05M | -0.04M | -0.04M | 0.37M | 0.02M | -0.15M | 4.62M | 15.15M | 2.84M | 6.61M | -12.16M | -15.91M | -9.55M | -6.52M | -1.54M | | 14.96M | -1.58M |