|
Net Income (Quarter)
|
-5.27M | -0.95M | -3.67M | -1.93M | -1.27M | -1.30M | -1.72M | -0.77M | -1.98M | -1.07M | -1.02M | -1.65M | -3.38M | -0.67M | -0.85M | -2.22M | 8.06M | 0.02M | -0.21M | -0.96M | -0.73M | -0.85M | -0.72M | -0.46M | -0.64M | -0.78M | -0.83M | -0.64M | 0.03M | -0.48M | -0.95M | -0.57M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | 0.01M | | | | | | | |
|
Share-based Compensation (Quarter)
|
0.40M | 0.12M | | 0.68M | 0.49M | 0.24M | -0.04M | 0.11M | 0.11M | 0.15M | | | 0.25M | 0.09M | 0.07M | -0.07M | 0.04M | 0.00M | 0.00M | | 0.24M | 0.03M | 0.03M | -0.07M | 0.07M | 0.01M | 0.01M | | 1.00 | 215.00 | 258.00 | 0.47M |
|
Deferred Taxes (Quarter)
|
| -0.00M | -0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
26.80M | | | | 0.02M | | | 55.65M | 0.02M | 81.50M | 81.50M | 18.30M | 0.02M | | 0.02M | 0.02M | 0.02M | | 0.02M | 0.02M | 0.04M | | | -0.03M | 332.00 | 340.00 | 2,240.00M | 16.00 | 16.00 | 16.00 | 16.00 | 16.00 |
|
Non-cash Items (Quarter)
|
19.56M | | | | | | | 31.71M | 7.54M | 9.07M | 9.15M | 13.19M | 12.84M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.09M | | | | 0.22M | 0.02M | 0.02M | | 16.00 | | | |
|
Cash from Operations (Quarter)
|
-0.45M | -0.01M | -0.48M | -0.01M | 0.02M | -0.49M | -0.31M | 0.26M | -0.26M | -0.38M | -0.37M | -0.14M | -0.22M | 0.14M | 0.08M | -0.32M | -0.40M | -0.01M | -0.59M | -0.32M | -0.67M | -0.35M | -0.64M | -0.26M | -0.40M | -0.13M | -0.19M | -0.16M | -0.16M | -0.03M | -0.03M | -0.25M |
|
Amortizatization of Intangibles (Quarter)
|
0.05M | 0.07M | 0.07M | 0.49M | | 0.24M | 0.01M | 0.01M | 0.02M | 0.00M | -0.14M | 0.42M | | 0.05M | 0.04M | | 0.17M | 0.06M | 0.02M | 0.20M | 0.13M | 0.07M | 0.07M | -0.08M | 0.09M | 0.06M | 0.06M | 0.16M | 0.02M | 0.02M | 0.08M | 0.06M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.08M | 0.11M | | 0.03M | 0.07M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | 0.00M | | | | | | | |
|
Change in Receivables (Quarter)
|
0.09M | 0.11M | 0.36M | -0.31M | 0.14M | 0.21M | -0.30M | 0.23M | 0.31M | -0.63M | 0.01M | -0.03M | -0.18M | -0.20M | -0.28M | 0.07M | 0.86M | -0.23M | 0.09M | 0.03M | 0.34M | 0.01M | 0.03M | 0.11M | 0.14M | -0.30M | 0.18M | -0.03M | -0.10M | 0.15M | -0.10M | -0.04M |
|
Change in Inventory (Quarter)
|
0.83M | -1.09M | 0.35M | -0.15M | 0.17M | -0.05M | -0.29M | -0.06M | 0.26M | -0.26M | -0.15M | -0.03M | 0.03M | 0.12M | 0.23M | -0.42M | -0.01M | -0.01M | 0.07M | -0.07M | 0.02M | 0.01M | 0.05M | -0.02M | -0.01M | -545.00 | -0.01M | -0.03M | 0.12M | -0.05M | 0.10M | -0.14M |
|
Change in Accured Expenses (Quarter)
|
1.23M | -0.28M | 2.10M | 0.47M | -0.06M | 0.17M | -0.61M | 1.09M | 1.77M | -1.00M | 0.17M | 0.41M | 0.54M | 0.73M | 0.60M | -0.15M | 0.21M | 0.15M | 0.22M | 0.34M | -0.01M | 0.30M | 0.11M | 0.33M | 0.22M | 0.14M | 0.63M | 0.33M | 0.45M | 0.48M | 0.51M | 0.03M |
|
Change in Taxes (Quarter)
|
| 50.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
0.08M | -0.08M | 0.13M | -0.11M | -0.03M | -0.02M | -0.02M | -0.05M | 0.01M | 0.00M | -0.10M | -0.07M | 0.13M | -0.00M | 0.00M | | 0.03M | -0.03M | -0.00M | -0.00M | 0.02M | -0.02M | -0.00M | -271.00 | | | | | -0.03M | -0.01M | 0.02M | -0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | 0.00M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | -0.00M | | |
|
Other financing activities (Quarter)
|
| | | | | 0.19M | -0.04M | 0.00M | -0.01M | 0.07M | | | | 0.07M | 0.07M | -0.07M | | 0.05M | 0.04M | 0.03M | -0.03M | 0.03M | 0.03M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
3.52M | 0.01M | -0.01M | 0.01M | -0.01M | 0.52M | 0.14M | -0.20M | 0.31M | 0.42M | 0.33M | 0.08M | 0.33M | -0.13M | -0.05M | 0.37M | 0.31M | -0.02M | 0.68M | 0.21M | 1.57M | 0.15M | 0.24M | 0.11M | 0.35M | 0.04M | 0.10M | 0.19M | 0.15M | 0.10M | -0.03M | 0.22M |
|
Change in Cash (Quarter)
|
0.63M | -0.00M | -0.49M | 134.00 | 0.02M | 0.03M | -0.17M | 0.06M | 0.04M | 0.04M | -0.06M | -0.05M | 0.11M | 0.01M | 0.03M | 0.05M | -0.08M | -0.03M | 0.09M | -0.11M | 0.86M | -0.20M | -0.39M | -0.14M | -0.06M | -0.09M | -0.08M | 0.03M | -0.01M | 0.07M | -0.06M | -0.04M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.05M | 0.03M | 0.04M | 0.03M | 0.01M | 0.06M | | | |
|
Free Cash Flow (Quarter)
|
-0.45M | -0.01M | -0.48M | -0.01M | 0.02M | -0.49M | -0.31M | 0.26M | -0.28M | -0.38M | -0.37M | -0.14M | -0.22M | 0.14M | 0.08M | -0.32M | -0.40M | -0.01M | -0.59M | -0.32M | -0.67M | -0.35M | -0.64M | -0.26M | -0.40M | -0.13M | -0.19M | -0.16M | -0.16M | -0.03M | -0.03M | -0.25M |
|
Net Cash Flow (Quarter)
|
3.06M | -0.00M | -0.49M | 134.00 | 0.02M | 0.03M | -0.17M | 0.07M | 0.04M | 0.04M | -0.04M | -0.05M | 0.11M | 0.01M | 0.03M | 0.05M | -0.08M | -0.03M | 0.09M | -0.11M | 0.91M | -0.20M | -0.39M | -0.14M | -0.06M | -0.09M | -0.08M | 0.03M | -0.01M | 0.07M | -0.06M | -0.04M |