|
Net Income (Quarter)
|
| | -7.83M | -7.83M | 3.75M | -2.77M | -12.49M | -10.27M |
|
Depreciation and Depletion (Quarter)
|
0.07M | 0.06M | 0.03M | 0.02M | 0.08M | 0.02M | 0.02M | -0.16M |
|
Share-based Compensation (Quarter)
|
0.25M | 34.00 | 0.02M | -1.85M | 0.24M | 7.00 | 0.06M | -0.55M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | 0.00M | | | | |
|
Gains from Investment Securities (Quarter)
|
0.07M | -0.07M | | 0.03M | 0.00M | 0.22M | 0.22M | -0.04M |
|
Non-cash Items (Quarter)
|
| | | 0.46M | | | | 0.99M |
|
Cash from Operations (Quarter)
|
-5.27M | -6.99M | -5.17M | 0.98M | -4.20M | -5.87M | -4.19M | -5.50M |
|
Amortizatization of Intangibles (Quarter)
|
0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.07M | 0.06M | 0.03M | 0.02M | 0.08M | 0.02M | 0.02M | -0.16M |
|
Change in Account Payables (Quarter)
|
0.18M | 0.53M | -1.36M | 0.04M | 0.02M | -0.27M | 0.10M | 0.07M |
|
Change in Accured Expenses (Quarter)
|
-1.29M | 1.32M | 0.26M | -0.68M | 0.82M | 0.09M | 0.42M | -1.06M |
|
Other Working Capital Changes (Quarter)
|
0.50M | -0.60M | 0.17M | -0.08M | 0.07M | -1.07M | -0.50M | 1.80M |
|
Capital Expenditures (Quarter)
|
| | 0.20M | 0.03M | 0.05M | | | |
|
Divestments (Quarter)
|
| | | | 7.35M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | 1.00M | 2.00M | 12.85M | 1.02M | 2.56M |
|
Cash from Investing Activities (Quarter)
|
| | -2.20M | -9.81M | 6.30M | 10.85M | -1.22M | -5.15M |
|
Other financing activities (Quarter)
|
| | | 2.00M | | | | 2.72M |
|
Cash from Financing Activities (Quarter)
|
| | 21.94M | 1.84M | | | 3.00M | 1.97M |
|
Exchange Rate Effect (Quarter)
|
-0.05M | -0.05M | 0.09M | -0.02M | 0.01M | -0.01M | -0.01M | 0.12M |
|
Change in Cash (Quarter)
|
-5.32M | -4.04M | 14.66M | -7.01M | 2.11M | 4.97M | -2.42M | -8.56M |
|
Free Cash Flow (Quarter)
|
-5.27M | -6.99M | -5.37M | 0.95M | -4.25M | -5.87M | -4.19M | -5.50M |
|
Net Cash Flow (Quarter)
|
-5.27M | -6.99M | 14.57M | -6.99M | 2.11M | 4.98M | -2.42M | -8.68M |