|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.03M | 0.01M | -0.04M | 0.14M | 0.08M | -0.02M | 1.08M | -2.73M | 1.40M | -2.64M | 0.86M | -1.24M | -0.17M | -0.19M | -2.62M | -0.39M | 0.73M | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.02M | 0.04M | 0.06M | 0.03M | 0.04M | 0.03M | 0.02M | 0.03M | 0.03M | 0.05M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.17M | -0.00M | 0.13M | | | | | 0.00M | 19.51M | 0.67M | -0.04M | | 1.10M | -1.56M | | | 0.07M | 0.07M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1.25M | 1.40M | 0.23M | 0.71M | 0.28M | -1.80M | -0.00M | -0.04M | -1.11M | -0.47M | 0.06M | 1.11M | -0.19M | 0.72M | 0.27M | 0.01M | -0.31M | -0.66M | -0.11M | 0.48M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 0.59M | 0.52M | 1.21M | 0.83M | 0.04M | 0.11M | 0.10M | 0.57M | 540.00 | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.14M | 0.09M | 0.08M | 0.07M | 0.07M | 0.52M | 0.29M | 0.43M | -0.07M | 0.89M | 0.41M | 0.41M | 0.04M | 0.05M | 0.06M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.03M | -5.25M | 0.18M | 0.45M | -0.03M | -0.24M | 0.20M | -0.23M | 0.10M | 0.10M | 0.12M | -0.08M | -0.82M | 0.33M | -0.15M | -0.13M | -0.07M | -0.05M | 0.11M | -0.12M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.11M | -0.00M | -0.03M | -0.00M | -0.02M | 0.01M | 0.03M | -0.02M | -0.02M | 0.05M | -0.24M | 0.11M | 0.03M | -0.02M | -0.00M | 0.00M | 519.00 | 0.01M | 0.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.38M | -3.18M | -0.10M | 0.11M | -0.08M | -1.26M | 0.04M | 0.05M | -0.03M | 0.01M | 0.21M | -0.11M | -0.23M | -0.05M | -0.03M | 0.01M | 0.09M | -0.09M | 0.01M | 0.69M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.08M | 0.05M | 0.67M | 0.55M | 0.17M | 0.27M | -0.12M | -0.14M | 0.08M | -0.34M | -0.15M | -0.30M | 0.43M | -0.81M | -0.21M | -0.03M | -0.73M | 0.05M | 0.16M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.04M | 0.03M | 0.02M | | | | | | | 0.13M | 132.00 | 0.03M | 0.08M | 0.04M | 0.05M | 0.08M | 0.04M | 0.03M | 0.03M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 195.00 |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.04M | -0.03M | -0.02M | | | | -3.67M | | | 0.10M | -132.00 | -0.03M | -0.09M | -0.04M | -0.05M | -0.08M | -0.19M | -0.01M | -0.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.49M | -1.62M | -0.41M | 0.17M | 0.62M | 19.03M | -0.41M | 2.60M | 0.97M | 1.73M | -1.37M | -0.81M | 0.31M | -0.72M | -0.57M | -0.12M | 0.55M | 0.81M | -0.08M | -0.13M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | | 0.65M | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 548.00 | 702.00 | 0.03M | -0.05M | 0.07M | -0.04M | 0.08M | 0.07M | 0.00M | -0.03M | 0.02M | 0.00M | -0.01M | 0.01M | -879.00 | -0.00M | -0.00M | -0.00M | 885.00 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.87M | -0.26M | -0.21M | 0.86M | 0.89M | -0.27M | -0.41M | -1.10M | -0.14M | 1.25M | -1.21M | 0.30M | 0.09M | -0.09M | -0.34M | -0.15M | 0.17M | -0.04M | -0.21M | 0.33M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1.35M | 1.36M | 0.20M | 0.69M | 0.28M | -1.80M | -0.00M | -0.04M | -1.11M | -0.47M | -0.07M | 1.11M | -0.22M | 0.64M | 0.24M | -0.04M | -0.38M | -0.70M | -0.15M | 0.45M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.87M | -0.26M | -0.21M | 0.86M | 0.89M | 17.23M | -0.41M | -1.10M | -0.14M | 1.26M | -1.21M | 0.30M | 0.09M | -0.09M | -0.34M | -0.15M | 0.17M | -0.04M | -0.21M | 0.33M |