|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.13M | -6.62M | 1.01M | -4.11M | -4.58M | -5.10M | 15.29M | -5.80M | -5.45M | -6.03M | -4.46M | -2.95M | -3.26M | -1.96M | 10.72M | 4.12M | -1.32M | -0.99M | 0.01M | -0.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | 0.00M | 0.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.32M | 0.30M | 0.38M | 0.35M | 0.39M | 0.39M | 0.40M | 0.36M | 0.39M | 0.32M | 0.20M | 0.19M | 0.11M | 0.09M | 1.67M | 0.01M | 0.01M | 0.66M | 0.00M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.21M | -6.21M | -4.55M | -6.78M | -1.92M | -6.97M | -5.17M | -6.86M | -1.30M | -4.04M | -3.91M | -0.48M | -3.08M | -3.07M | -1.36M | -3.25M | -1.06M | -0.43M | -0.03M | -0.28M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | -0.07M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.44M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.63M | 1.77M | 1.08M | -0.91M | -0.41M | 2.81M | -0.21M | -0.73M | 1.54M | -0.30M | 0.25M | -1.18M | -1.15M | 0.26M | -5.50M | -5.58M | 2.33M | -1.76M | -0.54M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.01M | | | -0.28M | 0.26M | | | | | 2.92M | 0.79M | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -2.84M | 6.84M | 4.13M | -3.20M | 1.89M | 0.97M | 1.23M | -4.52M | -0.07M | -1.35M | -2.02M | -1.18M | 0.07M | -1.34M | -0.66M | -0.89M | | | 0.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.01M | 0.00M | 0.00M | 0.00M | | | 0.01M | | | | | | | | | | | | 0.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.01M | -0.00M | -0.00M | -0.00M | | | -0.01M | | | | | | | | | | | | -0.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 2.90M | 0.89M | -0.05M | 1.47M | 1.53M | 0.04M | -0.05M | -0.05M | -0.05M | 1.00M | -0.08M | 6.29M | -0.00M | 1.61M | 3.65M | 1.88M | -0.00M | -0.26M | 0.10M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 1.00M | | | | | | | | | | | -0.00M | | 3.89M | 1.67M | -0.00M | 0.86M | 0.12M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.10M | 0.00M | -0.09M | -0.12M | 0.07M | -0.23M | 0.01M | 0.09M | -0.13M | 0.34M | -0.02M | -0.00M | 0.05M | -0.10M | -0.09M | 0.00M | | -0.04M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.14M | -3.42M | -3.66M | -6.92M | -0.56M | -5.37M | -5.36M | -6.91M | -1.27M | -4.22M | -2.57M | -0.58M | 3.20M | -3.02M | 0.15M | 0.31M | 0.82M | -0.44M | -0.33M | -0.17M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.15M | -6.22M | -4.55M | -6.78M | -1.92M | -6.97M | -5.17M | -6.87M | -1.30M | -4.04M | -3.91M | -0.48M | -3.08M | -3.07M | -1.36M | -3.25M | -1.06M | -0.43M | -0.03M | -0.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.20M | -3.31M | -3.66M | -6.83M | -0.44M | -5.44M | -5.13M | -6.92M | -1.36M | -4.09M | -2.91M | -0.56M | 3.21M | -3.07M | 0.26M | 0.40M | 0.82M | -0.44M | -0.29M | -0.17M |