|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.54M | -2.84M | -3.59M | -2.70M | -2.62M | -2.24M | -2.04M | -0.14M | -0.15M | -0.12M | -0.19M | -0.10M | -8.56M | -1.54M | -0.39M | -1.07M | -1.83M | -19.43M | -15.43M | -10.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.05M | 0.04M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 271.00 | 95.00 | 0.01M | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 0.19M | -0.18M | 2.68M | -2.26M | 0.06M | 0.05M | 0.02M | 0.04M | 0.01M | 0.05M | 0.02M | -0.15M | 0.52M | | -0.52M | | 1.16M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.00M | -0.04M | 0.09M | | | | 3.43M | 0.52M | -0.44M | | | 1.16M | -1.16M | 0.01M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | -1.58M | -2.57M | -1.52M | -1.78M | -1.91M | -1.74M | -0.96M | -1.78M | -2.19M | -0.42M | -1.66M | -5.70M | -1.34M | -8.96M | -0.94M | -6.36M | -8.53M | -1.60M | -0.22M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.04M | 0.01M | 0.13M | 0.08M | 0.07M | 0.04M | 0.06M | 0.04M | 0.04M | -0.03M | 0.14M | -0.14M | 0.01M | 0.01M | 0.01M | 0.06M | 0.00M | 0.00M | 215.00 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.24M | -0.15M | -0.07M | -0.19M | 0.37M | -0.23M | -0.24M | 0.43M | 0.52M | -0.67M | 0.05M | -0.40M | | | -0.01M | -0.02M | 1.33M | 0.00M | -1.39M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.19M | 0.24M | 0.05M | 0.27M | 0.14M | 0.14M | -0.06M | -0.24M | 0.25M | -0.01M | -0.08M | 3.61M | 0.06M | 8.09M | -0.87M | 0.97M | -11.89M | -157.00 | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.08M | 0.32M | -0.29M | -0.34M | 0.35M | -0.25M | 0.29M | | 0.71M | 0.11M | -0.26M | -0.14M | -0.42M | -0.36M | 0.09M | 0.24M | 0.94M | 0.50M | -1.36M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.19M | -0.12M | 0.21M | 0.26M | -0.11M | 0.22M | 0.27M | 0.68M | 0.12M | -0.17M | | | 0.06M | -0.19M | 0.10M | -0.63M | 1.14M | -1.11M | -0.11M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -231.00 | 0.43M | -0.38M | -0.05M | -0.17M | 0.18M | -0.02M | -0.14M | -0.07M | 0.07M | | -0.38M | -0.09M | -0.11M | 1.07M | 3.64M | 24.46M | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.00M | 0.16M | 0.05M | -0.02M | 0.02M | | 0.02M | | 0.31M | -803.00 | 0.00M | 0.01M | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | 0.01M | 0.00M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.00M | -0.54M | -0.09M | 0.02M | -0.02M | | -0.02M | | -0.31M | 803.00 | -0.00M | -0.01M | | | 0.01M | 0.00M | | | -107.00 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | -1.71M | | | | | | | 0.13M | 0.03M | 1.50M | 2.84M | | | 0.45M | 1.05M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 1.70M | 0.36M | 0.97M | 2.65M | -0.01M | -0.01M | -0.01M | -0.01M | 1.66M | 0.22M | 1.75M | 5.96M | 1.19M | 8.88M | 0.89M | 6.28M | 8.45M | 1.60M | 0.24M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.55M | | | 0.01M | | | | | | 1.10M | | 0.18M | | 2.00M | 7.56M | | | 8.45M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | -0.01M | -0.05M | -0.09M | 0.12M | -0.04M | -0.02M | -0.02M | 0.04M | 0.01M | -0.02M | 0.28M | -0.19M | -0.06M | 0.08M | 0.18M | -0.02M | -0.03M | -0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.89M | 0.15M | -2.76M | -0.69M | 0.79M | -1.82M | -1.79M | -1.71M | -1.95M | -0.87M | -0.12M | 0.37M | 0.09M | -0.34M | -0.12M | 0.03M | 0.10M | -0.09M | -0.03M | -0.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.88M | -1.58M | -2.74M | -1.57M | -1.76M | -1.93M | -1.74M | -0.97M | -1.78M | -2.50M | -0.42M | -1.66M | -5.71M | -1.34M | -8.96M | -0.94M | -6.36M | -8.53M | -1.60M | -0.22M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.90M | 0.12M | -2.75M | -0.64M | 0.89M | -1.94M | -1.75M | -0.98M | -1.78M | -0.84M | -0.20M | 0.08M | 0.25M | -0.15M | -0.07M | -0.04M | -0.07M | -0.07M | -0.00M | 0.02M |