|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.58M | -1.06M | -1.36M | -1.20M | -0.94M | -1.32M | -0.95M | -1.16M | -1.01M | -0.92M | -0.87M | -0.97M | -1.24M | -1.23M | -1.51M | -1.23M | -0.85M | -1.38M | -0.00M | -0.47M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 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 | 0.01M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.00M | | -0.16M | 0.15M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.20M | 0.03M | 0.03M | 0.29M | 0.15M | 0.03M | 0.02M | 0.35M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.82M | | 0.83M | 0.84M | 0.86M | | | 0.88M | 0.89M | | | | | | | 1.53M | 1.61M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.82M | 0.83M | 0.82M | 0.83M | 0.84M | 0.85M | 0.87M | 0.88M | 0.88M | 0.89M | 1.77M | 0.93M | | | | | 1.53M | 1.61M | 1.67M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.93M | -1.34M | -0.62M | -0.65M | -0.87M | -0.35M | -0.37M | -0.45M | -0.40M | -0.57M | -0.35M | -0.53M | -0.34M | -0.15M | -0.36M | -0.25M | -0.69M | -0.13M | -0.63M | -0.85M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | | 0.06M | 0.02M | -0.06M | 0.03M | 0.03M | -165.00 | 0.11M | 0.18M | -0.13M | 0.01M | 0.01M | 0.05M | 0.00M | -0.02M | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | 0.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.07M | 0.07M | -0.12M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -500.00 | 0.00M | | 500.00 | 0.01M | 0.00M | -0.08M | 0.10M | 0.02M | -0.05M | 0.05M | -0.06M | 740.00 | 0.03M | -0.27M | 0.16M | | | -0.07M | 0.07M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | -0.40M | 0.52M | 0.31M | 0.04M | 0.37M | 0.26M | 0.16M | 0.24M | 0.21M | 0.15M | 0.21M | 0.33M | 0.72M | 0.40M | -0.01M | 0.02M | 0.93M | 0.87M | -1.53M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.01M | -0.03M | 0.15M | -0.03M | 0.01M | -0.07M | 0.05M | -0.01M | 0.01M | 0.01M | -0.19M | 0.01M | 0.03M | | -0.01M | -0.01M | 0.01M | 0.01M | -0.01M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -0.04M | -0.01M | | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.00M | 0.03M | -0.03M | | | 0.00M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 0.13M | 0.70M | | 1.00M | 0.25M | 0.32M | 0.45M | 0.53M | 0.57M | 0.31M | 0.44M | 0.38M | 0.06M | 0.35M | 0.34M | 0.63M | 0.21M | 0.81M | 0.70M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | -1.21M | 0.04M | -0.66M | 0.13M | -0.10M | -0.05M | 0.01M | 0.14M | -0.01M | -0.04M | -0.09M | 0.04M | -0.09M | -0.01M | 0.09M | -0.06M | 0.09M | 0.18M | -0.15M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | | | | 0.52M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.93M | -1.34M | -0.62M | -0.65M | -0.87M | -0.35M | -0.37M | -0.45M | -0.40M | -0.57M | -0.35M | -0.53M | -0.34M | -0.15M | -0.36M | -0.25M | -0.69M | -0.13M | -0.63M | -0.85M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | -1.21M | 0.04M | -0.66M | 0.13M | -0.10M | -0.05M | 0.01M | 0.14M | -0.01M | -0.04M | -0.09M | 0.04M | -0.09M | -0.01M | 0.09M | -0.06M | 0.09M | 0.18M | -0.15M |