|
Net Income (Quarter)
|
-0.22M | 0.33M | -0.41M | 0.11M | 0.07M | 0.71M | 0.13M | -0.28M | -0.25M | 0.52M | -0.05M | -0.24M | -0.34M | 1.15M | 0.93M | 0.26M | -0.30M | 0.43M | -1.03M | -0.39M | -0.71M | 1.25M | 0.55M | -0.10M | 1.08M | 1.49M | 0.35M | 0.25M | 0.91M | 1.00M | -0.06M | -0.19M | -0.40M | 0.17M | -0.64M | -0.35M | -0.01M | 0.37M | -0.90M | -0.60M | -0.66M | -0.48M | -0.65M | -1.00M | -0.57M | -0.62M | -0.27M | -0.46M | -0.61M | -0.38M | -1.21M | -0.47M | -0.33M | -0.42M | -0.48M | -0.26M | -0.12M | -0.09M | -0.48M | -0.11M | -0.08M | -0.07M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 0.07M | 0.05M | 0.02M | 0.02M | -0.03M | 0.08M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.02M | 0.02M | 0.01M | | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.01M | 0.01M | -0.11M | 0.01M | 0.01M | 0.01M | 0.08M | -0.03M | -0.03M | -0.03M | 0.06M | 0.17M | -0.15M | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| -0.02M | 0.09M | | 0.00M | -0.00M | | -0.01M | 0.00M | 0.00M | -0.03M | | | -0.02M | | -0.03M | -0.06M | 0.09M | -0.00M | 0.01M | | | | | | | | | 1.52M | 1.03M | 1.03M | 0.95M | 0.78M | 0.99M | 0.97M | 0.87M | 0.81M | 1.02M | 1.00M | | 0.88M | 0.99M | | 0.02M | 0.02M | | | 0.88M | | | 0.61M | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.20M | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.82M | 0.04M | 0.01M | 0.01M | 0.76M | | | | 0.79M | | | | 0.78M | | | | 0.89M | | | | 0.61M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -0.37M | -0.30M | -0.46M | 0.72M | -1.29M | 2.31M | 0.46M | -1.68M | -2.20M | 2.03M | 0.89M | -1.17M | -0.73M | -1.93M | 3.14M | 1.62M | -3.36M | 3.73M | 0.28M | -1.94M | -3.63M | 3.44M | 1.77M | -3.39M | -2.12M | 7.94M | -0.21M | 0.22M | 2.13M | 1.31M | 0.19M | -0.97M | 0.84M | 0.15M | -2.19M | -0.33M | 1.09M | 0.85M | -0.63M | -0.42M | -0.81M | -0.00M | 0.24M | -0.98M | -0.92M | -0.71M | -0.65M | -0.49M | -0.46M | -0.30M | -0.26M | -0.13M | -0.18M | -0.04M | -0.12M | 0.01M | -0.01M | -0.16M | -0.10M | -0.06M | -0.07M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.05M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 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 | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
| -1.12M | 0.28M | -0.81M | 1.28M | -3.03M | 2.34M | 1.33M | -0.63M | -3.45M | 1.54M | 2.00M | -0.37M | -2.25M | -3.63M | 2.72M | 3.40M | -7.31M | 6.98M | 0.75M | 0.24M | -7.36M | 1.80M | 3.84M | -1.43M | 4.35M | -6.65M | 1.54M | -1.09M | -1.18M | -0.36M | -1.69M | 1.77M | -1.91M | -2.48M | 2.28M | 0.42M | -0.62M | -2.14M | 0.06M | -703.00 | 0.14M | -0.09M | -0.05M | 0.04M | 0.08M | -0.04M | -0.14M | 0.15M | 0.02M | -0.02M | -0.01M | 0.02M | 0.04M | -0.06M | | | | | | | |
|
Change in Inventory (Quarter)
|
| -0.35M | 0.37M | 0.20M | -464.00 | 0.10M | 0.03M | -0.60M | 0.08M | -0.27M | 0.26M | 0.09M | -0.05M | -401.00 | 0.25M | -0.00M | 0.02M | 0.07M | 0.08M | -0.06M | -0.01M | 0.10M | -0.12M | -0.03M | 0.44M | -0.14M | -0.44M | 0.15M | -0.25M | -0.13M | -0.00M | -0.08M | -0.05M | | 0.02M | -0.01M | -0.02M | | 0.02M | -0.01M | | | -0.00M | | | | 0.48M | -0.53M | 1.04M | -0.03M | -0.05M | 0.01M | -0.04M | -0.16M | -0.08M | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 0.34M | -0.63M | 0.03M | 0.03M | -0.07M | 0.09M | 0.03M | -0.10M | 0.31M | -0.09M | 0.02M | -0.62M | 0.73M | 0.69M | -0.84M | -0.73M | 2.54M | -2.26M | 0.03M | 0.05M | 0.07M | -0.02M | -1.86M | 1.93M | 0.89M | -0.45M | -0.02M | 0.13M | -0.38M | 0.32M | -0.84M | -0.38M | 0.29M | -1.34M | 0.28M | 0.32M | -0.14M | -0.28M | -0.01M | -0.01M | -0.01M | 0.05M | 0.15M | -0.16M | 0.01M | -0.28M | 0.09M | -0.25M | -0.11M | 0.04M | 0.16M | 0.15M | 0.11M | -0.45M | 0.11M | 0.09M | 0.06M | -0.12M | 466.00 | 0.00M | 0.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.61M | | | | | | | | 0.75M | 0.06M | -0.23M | -0.31M | 0.58M | | | -1.15M | 0.23M | 0.05M | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| 0.49M | -0.37M | -0.22M | -0.45M | 0.68M | 0.09M | 0.08M | -0.84M | 0.78M | 0.04M | -0.03M | -0.59M | -0.45M | 0.33M | 0.73M | -0.39M | 0.34M | 0.04M | -0.01M | -1.24M | 0.88M | 0.16M | -0.04M | 0.18M | -0.19M | 0.28M | 0.21M | 0.82M | -1.01M | -0.11M | -0.16M | 0.71M | -0.62M | 0.08M | -0.17M | 0.16M | 0.16M | 0.05M | -0.04M | 0.12M | 0.22M | -0.04M | 0.03M | 0.43M | 0.21M | -0.25M | -0.29M | 0.00M | 330.00 | -0.02M | 0.00M | -0.00M | 0.02M | -0.03M | 0.01M | -0.02M | 0.01M | -0.00M | -0.00M | -0.00M | 0.01M |
|
Capital Expenditures (Quarter)
|
| -0.01M | 0.05M | 0.00M | -0.01M | -0.04M | -0.01M | -0.00M | | -0.10M | -0.01M | -0.01M | -0.00M | -0.01M | | -0.01M | -0.01M | -0.02M | 0.12M | 0.00M | 0.03M | 0.02M | -0.15M | -0.00M | 0.01M | 0.01M | -0.07M | 0.01M | 0.00M | 0.03M | | | | 0.00M | -0.08M | | | 0.01M | | 0.02M | | | -0.00M | | 0.07M | | -0.04M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.01M | -0.01M | -0.00M | -0.01M | -0.04M | -0.01M | -0.00M | | -0.10M | -0.01M | -0.51M | -0.00M | -0.01M | | -0.01M | -0.01M | -0.02M | -0.05M | -0.00M | -0.03M | -0.02M | -0.03M | -0.00M | -1.00 | -0.01M | -0.04M | -0.01M | -0.00M | -0.03M | | | | -0.00M | 0.08M | | | -0.01M | | -0.02M | | | 0.00M | | -0.07M | | 0.04M | | | | | | | | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -443.00 | -0.09M | -388.00 | 0.04M | 0.04M | -0.02M | 0.03M | -1.00 | | -0.01M | | 0.01M | | | | | | -0.02M | 0.01M | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 0.37M | 0.21M | 0.44M | -0.55M | 1.14M | -2.20M | -0.42M | 1.71M | 2.15M | -1.68M | -0.55M | 1.56M | 0.41M | 2.06M | -3.12M | -1.61M | 3.24M | -3.69M | -0.44M | 2.64M | 3.10M | -3.31M | -1.67M | 3.27M | 2.15M | -6.62M | -0.25M | -0.22M | -0.03M | -0.88M | | | | | -0.01M | -0.03M | -0.01M | -0.02M | -0.04M | 0.09M | | -0.09M | | 1.39M | 0.04M | 1.02M | | | | 0.10M | 0.22M | 0.16M | 0.20M | 0.05M | 0.09M | | | 0.18M | 0.11M | 0.07M | 0.12M |
|
Change in Cash (Quarter)
|
| -0.00M | -0.09M | -0.02M | 0.16M | -0.18M | 0.10M | 0.04M | 0.03M | -0.15M | 0.33M | -0.17M | 0.39M | -0.32M | 0.13M | 0.02M | 0.00M | -0.14M | -0.00M | -0.17M | 0.66M | -0.55M | 0.11M | 0.10M | -0.12M | 0.02M | 1.29M | -0.47M | -0.00M | 2.07M | 0.43M | 0.19M | -1.10M | 0.83M | 0.23M | -2.20M | -0.39M | 1.07M | 0.82M | -0.68M | -0.33M | -0.81M | -0.09M | 0.24M | 0.34M | -0.87M | 0.34M | -0.65M | 0.10M | -0.46M | -0.20M | -0.04M | -0.01M | 0.02M | 0.01M | -0.03M | 0.01M | -0.01M | 0.01M | 0.01M | 0.01M | 0.05M |
|
Beginning Cash Balance (Quarter)
|
| -1.19M | 3.28M | 0.81M | -2.34M | -1.43M | -0.16M | | | -1.02M | -1.07M | -0.57M | 1.15M | -2.90M | -1.72M | -0.62M | -0.82M | -0.85M | 4.46M | | 0.20M | 0.90M | -4.30M | -0.11M | 1.09M | 0.48M | -2.91M | 0.10M | | | 0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| -0.36M | -0.34M | -0.46M | 0.73M | -1.25M | 2.33M | 0.46M | -1.68M | -2.10M | 2.04M | 0.89M | -1.17M | -0.72M | -1.93M | 3.15M | 1.64M | -3.34M | 3.60M | 0.28M | -1.98M | -3.65M | 3.59M | 1.78M | -3.40M | -2.13M | 8.01M | -0.22M | 0.22M | 2.09M | 1.31M | 0.19M | -0.97M | 0.83M | 0.23M | -2.19M | -0.33M | 1.09M | 0.85M | -0.64M | -0.42M | -0.81M | -0.00M | 0.24M | -1.05M | -0.92M | -0.68M | -0.65M | -0.49M | -0.46M | -0.30M | -0.26M | -0.13M | -0.18M | -0.04M | -0.12M | 0.01M | -0.01M | -0.16M | -0.10M | -0.06M | -0.07M |
|
Net Cash Flow (Quarter)
|
| -0.00M | -0.09M | -0.02M | 0.16M | -0.18M | 0.10M | 0.04M | 0.03M | -0.15M | 0.33M | -0.17M | 0.39M | -0.32M | 0.13M | 0.02M | 0.00M | -0.14M | -0.00M | -0.17M | 0.66M | -0.55M | 0.11M | 0.10M | -0.12M | 0.02M | 1.29M | -0.47M | -0.00M | 2.07M | 0.43M | 0.19M | -0.97M | 0.83M | 0.23M | -2.20M | -0.36M | 1.07M | 0.82M | -0.68M | -0.33M | -0.81M | -0.09M | 0.24M | 0.34M | -0.87M | 0.34M | -0.65M | -0.49M | -0.46M | -0.20M | -0.04M | 0.03M | 0.02M | 0.01M | -0.03M | 0.01M | -0.01M | 0.01M | 0.01M | 0.01M | 0.05M |