|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | -1.73M | -0.21M | -1.28M | -1.15M | -0.36M | 0.57M | 0.92M | -1.45M | -0.76M | -0.83M | 8.71M | -2.85M | -6.15M | -0.46M | -1.34M | -1.68M | -1.54M | 0.79M | -0.59M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 342.00 | 475.00 | 543.00 | 543.00 | 0.01M | 0.00M | 535.00 | 0.00M | 0.01M | 0.00M | 0.01M | 0.04M | 0.04M | 0.04M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.22M | | 0.96M | 0.14M | 0.14M | | 0.07M | 0.12M | 0.17M | -0.26M | 0.01M | 0.77M | 0.14M | 0.13M | 0.05M | 0.06M | 0.02M | 0.02M | 0.02M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.22M | | | | | 1.20M | -0.15M | -0.01M | 0.12M | 0.50M | 0.50M | | 0.02M | 9.36M | 9.30M | -0.20M | 0.35M | 8.40M | 0.35M | -1.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.29M | 2.85M | 2.65M | 2.55M | 2.55M | | | 9.30M | 9.40M | 8.21M | 7.65M | 1.06M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | -0.39M | -0.81M | 0.10M | -1.01M | -0.12M | 0.76M | 0.44M | 0.78M | -0.78M | 0.79M | 18.44M | -0.44M | -2.68M | -0.15M | -0.83M | -0.25M | -1.73M | 0.32M | 0.96M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.22M | -1.01M | 1.95M | 0.10M | 0.82M | -0.64M | 1.16M | 0.05M | 0.05M | -0.07M | 1.31M | 0.01M | 0.05M | 0.05M | -0.04M | | 0.05M | 0.05M | -0.11M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 342.00 | 475.00 | 543.00 | 542.00 | 0.01M | 0.00M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.10M | 0.11M | 0.11M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | 0.26M | -1.95M | 2.05M | -0.84M | 2.79M | 0.34M | -4.05M | 2.08M | -1.77M | 0.23M | -1.40M | -0.88M | 0.12M | 0.15M | -0.69M | -0.56M | 0.88M | 1.46M | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | -0.12M | -0.13M | 0.66M | 0.15M | -0.38M | 0.11M | 0.20M | 0.06M | -0.16M | -0.09M | -0.01M | -0.10M | 0.27M | -0.08M | -0.26M | -0.03M | 0.24M | -0.33M | -0.05M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.10M | -0.10M | 0.96M | -0.11M | 0.70M | 0.23M | -0.14M | -0.67M | 0.80M | -0.19M | 0.01M | 0.02M | 0.48M | 0.06M | -0.42M | 0.30M | 0.44M | 0.75M | 0.42M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | | -0.09M | | | | 0.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.02M | 283.00 | 0.25M | -0.23M | -0.08M | -0.01M | -0.01M | -0.01M | -0.06M | -0.01M | -0.01M | 0.07M | -0.08M | -0.06M | 0.25M | 0.88M | 0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | 0.00M | -0.00M | | 0.07M | 0.64M | 0.11M | 0.01M | 0.00M | 0.01M | 0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | -0.00M | 0.00M | | -0.07M | -0.64M | -0.11M | -0.01M | -0.00M | -0.01M | -0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.09M | -0.02M | 0.02M | -0.00M | 0.25M | | -0.19M | 0.21M | | | | -9.31M | | -3.26M | | | | | -0.48M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | -0.29M | -0.82M | 0.52M | -1.01M | 0.13M | 0.75M | 0.25M | 0.99M | -0.55M | 0.55M | 18.44M | -9.75M | -2.75M | -4.05M | -0.94M | -0.27M | -1.73M | 0.31M | 0.48M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | -0.39M | -0.81M | 0.09M | -1.01M | -0.12M | 0.76M | 0.44M | 0.78M | -0.78M | 0.78M | 18.44M | -0.44M | -2.75M | -0.79M | -0.94M | -0.27M | -1.73M | 0.31M | 0.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.39M | -0.29M | -0.82M | 0.11M | -1.01M | 0.13M | 0.76M | 0.25M | 0.99M | -0.78M | 0.78M | 18.44M | -9.75M | -2.75M | -4.05M | -0.94M | -0.27M | -1.73M | 0.31M | 0.48M |