|
Net Income (Quarter)
|
-1.14M | -1.76M | -2.39M | -2.32M | 3.85M | -0.51M | -0.45M | -0.32M | -0.42M | -0.68M | -3.45M | -0.09M | -0.20M | -0.30M | -0.30M | -0.16M | 0.23M | -0.97M | -1.01M | -1.13M | -1.00M | -0.44M | -0.46M | -0.30M | -0.27M | -0.31M | -0.26M | -0.28M | -0.19M | -0.26M | -0.21M | -0.08M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Share-based Compensation (Quarter)
|
0.02M | 1.83M | 2.67M | 1.98M | 0.12M | | 0.06M | | 0.04M | | | | | | | | | 0.73M | 0.71M | 0.21M | -1.22M | 0.09M | 0.09M | 0.10M | 0.10M | 0.05M | 0.06M | 0.12M | -0.15M | 0.00M | | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | 1.20M | | | 21.80M | 1.20M | | | | | 0.15M | 0.10M | | -0.50M | | 0.45M | 32.69M | 17.22M | -0.03M | 0.22M | 0.06M | 0.22M | 0.41M | 0.90M | 0.32M | 1.57M | -0.45M | 1.54M | 0.02M | 1.54M |
|
Non-cash Items (Quarter)
|
| | | | | | 0.90M | 2.55M | | | | | | | | | | 25.33M | 1.07M | 32.69M | | 0.36M | 0.06M | 0.36M | 0.03M | 0.69M | 0.69M | 0.69M | 1.36M | 1.54M | 1.54M | 1.54M |
|
Cash from Operations (Quarter)
|
-0.13M | -0.10M | -0.23M | -0.29M | -0.09M | -0.17M | -0.12M | -0.12M | -0.13M | -0.22M | -0.06M | -0.06M | -0.20M | -0.35M | -0.42M | -0.07M | -0.03M | -0.22M | -0.21M | -0.17M | -0.19M | -0.21M | -0.20M | 0.01M | -0.02M | -0.10M | -0.03M | -0.03M | -0.14M | -0.07M | -0.03M | -0.02M |
|
Amortizatization of Intangibles (Quarter)
|
836.00 | 796.00 | 877.00 | 0.08M | 0.07M | 837.00 | 836.00 | | 0.02M | 0.04M | | 1.00 | | | | | | 0.02M | 0.02M | | | 0.02M | 0.02M | 0.02M | 0.02M | 942.00 | 0.00M | 0.05M | -0.04M | 0.01M | 0.01M | 0.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | 0.02M | 0.02M | | | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.01M | 0.00M | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | 0.00M | 0.00M | -62.00 | 0.00M | 165.00 | | | -51.00 | -64.00 | 293.00 | 0.00M | 410.00 | -588.00 | 64.00 | -222.00 | | | 0.05M | -0.04M | 0.04M | -724.00 | -0.00M | 0.02M | -0.01M | 0.01M | -0.02M | 0.06M | 0.00M |
|
Change in Inventory (Quarter)
|
0.10M | -0.03M | 0.00M | -0.01M | -0.01M | 0.01M | -0.00M | 0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | 0.05M | 0.03M | -0.03M | -0.00M | -355.00 | | | | 0.05M | 0.03M | -0.02M | -0.01M | 0.02M | -0.01M | 0.01M | -0.01M | 0.01M | 0.00M | 0.02M |
|
Change in Account Payables (Quarter)
|
0.03M | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
0.02M | -0.02M | 0.08M | -0.01M | 0.03M | 0.05M | 0.05M | 0.02M | 0.06M | -0.05M | -0.01M | 0.02M | 0.04M | 0.02M | -0.05M | -0.01M | 0.02M | 0.02M | 0.05M | 0.06M | 0.07M | 0.20M | 0.12M | 0.22M | 0.13M | 0.18M | 0.19M | 0.12M | 0.02M | 0.17M | 0.22M | 0.05M |
|
Other Working Capital Changes (Quarter)
|
0.10M | -0.12M | | 0.03M | 0.00M | -0.00M | -1.30M | 0.00M | -0.01M | 0.00M | -0.00M | -0.01M | 0.04M | 0.02M | 0.04M | -0.07M | -0.02M | 0.03M | 0.03M | 0.03M | 0.00M | 0.02M | 0.38M | 0.41M | -0.01M | -0.00M | -0.03M | 0.04M | -0.08M | 0.00M | -0.01M | -0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | 0.00M | 270.00 | | | | 0.01M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | -0.00M | -0.00M | | | | -0.03M | -0.01M | 469.00 | -0.05M | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | 0.73M | 0.71M | 0.17M | -1.64M | 0.09M | 0.09M | 0.10M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.18M | 0.10M | 0.32M | 0.05M | 0.12M | 0.17M | 0.12M | 0.02M | 0.20M | 0.18M | 0.02M | 0.18M | 0.33M | 0.60M | | | 0.03M | 0.20M | 0.15M | 0.16M | 0.26M | 0.19M | 0.19M | -0.01M | 0.03M | 0.10M | 0.04M | 0.03M | 0.17M | 0.04M | 0.00M | 0.04M |
|
Change in Cash (Quarter)
|
0.05M | 0.00M | 0.18M | -0.24M | 0.03M | -0.00M | 0.00M | -0.10M | 0.07M | -0.04M | -0.04M | 0.13M | 0.13M | 0.24M | -0.42M | -0.07M | -0.00M | -0.05M | -0.07M | -0.01M | 0.01M | -0.02M | -0.00M | -0.00M | 0.01M | 0.01M | 0.01M | -0.00M | 0.04M | -0.03M | -0.03M | 0.02M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
-0.13M | -0.10M | -0.23M | -0.29M | -0.09M | -0.17M | -0.12M | -0.12M | -0.13M | -0.22M | -0.06M | -0.06M | -0.20M | -0.35M | -0.42M | -0.07M | -0.03M | -0.23M | -0.21M | -0.17M | -0.19M | -0.21M | -0.20M | 0.01M | -0.02M | -0.10M | -0.03M | -0.03M | -0.14M | -0.07M | -0.03M | -0.02M |
|
Net Cash Flow (Quarter)
|
0.05M | 0.00M | 0.09M | -0.24M | 0.03M | -0.00M | 0.00M | -0.10M | 0.07M | -0.04M | -0.04M | 0.13M | 0.13M | 0.24M | -0.42M | -0.07M | -0.00M | -0.05M | -0.07M | -0.01M | 0.01M | -0.02M | -0.00M | -0.00M | 0.01M | 0.01M | 0.01M | -0.00M | 0.04M | -0.03M | -0.03M | 0.02M |