|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.89M | -2.91M | -2.12M | -1.46M | -2.23M | -2.32M | -3.80M | -6.07M | -19.77M | -5.93M | -4.77M | -5.21M | -3.26M | -3.79M | -3.23M | -4.08M | -2.83M | -0.48M | -1.30M | -3.20M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.82M | 0.16M | 0.10M | 0.04M | 0.14M | 0.03M | 0.03M | 0.06M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.04M | 0.14M | 0.03M | 0.03M | 0.07M | 0.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | -0.01M | 0.27M | 0.05M | | -0.00M | -0.19M | 0.16M | 0.20M | -0.12M | -0.04M | 0.02M | 0.01M | 0.02M | 0.01M | 0.07M | 0.02M | 0.18M | 0.04M | 0.02M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.65M | -1.23M | -1.40M | -1.40M | -0.39M | 0.07M | -1.00M | -2.60M | -2.28M | 1.18M | 0.92M | -1.30M | -0.07M | 2.35M | -0.35M | 1.55M | -0.85M | 0.95M | -0.20M | -0.29M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.19M | 0.28M | 0.34M | 0.00M | 0.28M | 0.30M | 0.00M | 0.59M | 0.64M | 0.61M | 0.94M | 0.69M | 0.45M | 0.63M | 0.56M | 0.49M | 0.47M | 0.46M | 0.49M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | -0.24M | -0.59M | 0.74M | 0.24M | -0.27M | -2.51M | -0.75M | 3.54M | -1.60M | -2.24M | -0.38M | 0.33M | 2.66M | -0.76M | -0.14M | 0.20M | 2.24M | -0.84M | -1.23M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.36M | 0.06M | 0.01M | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | -0.89M | | | -1.02M | 1.72M | -1.47M | 2.97M | -3.84M | 3.08M | -0.03M | -0.58M | 0.25M | 1.56M | -0.54M | 0.03M | -0.94M | 3.44M | -4.51M | -0.05M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.64M | 1.45M | -0.11M | -0.42M | 0.37M | -0.26M | 0.24M | -0.86M | -0.32M | 0.24M | 1.70M | -1.66M | 0.16M | -1.89M | 0.46M | -0.10M | 2.05M | -2.46M | 1.56M | 0.56M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | | 0.00M | -0.00M | 0.01M | 0.01M | -0.00M | -0.00M | | 0.00M | 0.01M | | 0.08M | 0.01M | 0.04M | -0.02M | 0.08M | | 0.09M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | -0.00M | 0.00M | -0.01M | -0.01M | 0.00M | -0.01M | | -0.00M | -0.08M | -0.01M | -0.01M | -0.01M | -0.04M | 0.02M | -0.08M | | 1.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 100.00 | | | | 0.00M | | | | | | | 0.00M | | | 0.00M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | 1.73M | 1.16M | 1.30M | 0.36M | -0.15M | 1.50M | 5.13M | 1.73M | -0.00M | -0.00M | -0.88M | -0.09M | -0.39M | -0.00M | -2.05M | -0.26M | -0.01M | -0.58M | -2.15M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | 0.00M | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | 0.00M | -0.00M | | 0.01M | 0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82M | 0.50M | -0.21M | -0.16M | -0.01M | -0.10M | 0.47M | 2.57M | -0.57M | 1.22M | 0.92M | -2.27M | -0.17M | 1.92M | -0.36M | -0.50M | -1.12M | 0.82M | -0.78M | -1.43M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.65M | -1.22M | -1.40M | -1.40M | -0.38M | 0.06M | -1.00M | -2.60M | -2.28M | 1.18M | 0.92M | -1.32M | -0.07M | 2.27M | -0.36M | 1.51M | -0.83M | 0.87M | -0.20M | -0.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82M | 0.50M | -0.24M | -0.11M | -0.02M | -0.10M | 0.49M | 2.53M | -0.56M | 1.18M | 0.91M | -2.27M | -0.17M | 1.95M | -0.36M | -0.54M | -1.09M | 0.87M | -0.78M | -1.43M |