|
Net Income (Quarter)
|
0.08M | 1.55M | 0.07M | -0.11M | 0.22M | 0.16M | -1.93M | -0.14M | -0.06M | -1.12M | -0.63M | -0.75M | -0.50M | -1.31M | -1.07M | 0.07M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | 8.00 | 0.02M | 0.23M | 0.18M | 0.20M | 0.28M | 0.09M |
|
Deferred Taxes (Quarter)
|
| 0.33M | -0.02M | -0.06M | 0.07M | 0.04M | -0.01M | -0.25M | -0.25M | -0.56M | 0.84M | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | 3.17M | -0.20M | 0.56M | 0.18M | 2.50M | | | -0.01M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | 1.10M | | | | 0.73M | | |
|
Cash from Operations (Quarter)
|
| 4.17M | -0.31M | 4.11M | 0.04M | -1.27M | -4.52M | 1.70M | -0.87M | -3.75M | 3.16M | -0.77M | 2.11M | -0.63M | -3.19M | |
|
Amortization of Deferred Charges (Quarter)
|
| 0.04M | 0.04M | 0.05M | 0.05M | 0.03M | 0.02M | 0.04M | 0.04M | 0.11M | 0.10M | 0.08M | 0.08M | 0.15M | 0.28M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | 0.00M | 0.02M | 0.02M | 0.03M | 0.01M | 0.04M | 0.04M | 0.03M | |
|
Change in Receivables (Quarter)
|
| -1.49M | 0.51M | -4.32M | -0.62M | 3.46M | 0.89M | -0.01M | -0.01M | 0.01M | -0.03M | 0.01M | -0.04M | -0.01M | -0.01M | |
|
Change in Inventory (Quarter)
|
| -2.52M | 1.01M | 1.68M | -0.68M | -1.63M | -3.82M | -1.31M | -0.20M | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| -0.09M | 0.09M | 0.02M | -0.12M | 0.27M | -0.12M | 0.04M | -0.07M | -0.05M | 0.06M | 0.01M | 0.03M | 0.16M | 0.19M | |
|
Other Working Capital Changes (Quarter)
|
| 1.43M | -0.05M | 1.55M | -1.65M | -0.03M | -0.02M | -0.01M | -0.03M | -0.28M | -0.05M | -0.01M | -0.01M | -0.14M | -0.28M | |
|
Change in Net Loans (Quarter)
|
| | | | | | | 0.17M | 0.50M | | 0.24M | 0.05M | 0.73M | 0.45M | 0.87M | |
|
Acquisitions (Quarter)
|
| | | | | | | 0.22M | | | 0.13M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | -0.05M | -0.86M | -2.06M | -3.16M | -3.03M | 0.37M | 0.45M | 0.87M | |
|
Other financing activities (Quarter)
|
| | 0.60M | 0.70M | | 3.03M | | -1.00M | -0.10M | 1.71M | -2.29M | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| 1.11M | -0.83M | | | 0.02M | 0.01M | -0.01M | | | 0.03M | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | 0.01M | | | | 0.01M | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | 1.71M | -0.69M | | 0.10M | 0.58M | -0.64M | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | 1.09M | -7.31M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -3.72M | -0.29M | -4.10M | 0.49M | 1.39M | -2.34M | -1.18M | 7.12M | 2.97M | -1.81M | -0.07M | -0.07M | 0.12M | -0.06M | |
|
Change in Cash (Quarter)
|
| 0.45M | -0.60M | 0.00M | 0.53M | 0.11M | -0.27M | 0.47M | 5.39M | -1.01M | -3.64M | -1.33M | -0.14M | -0.03M | 0.08M | |
|
Free Cash Flow (Quarter)
|
| 4.17M | -0.31M | 4.11M | 0.04M | -1.27M | -4.52M | 1.70M | -0.87M | -3.75M | 3.16M | -0.77M | 2.11M | -0.63M | -3.19M | |
|
Net Cash Flow (Quarter)
|
| 0.45M | -0.60M | 0.00M | 0.53M | 0.11M | -6.86M | 0.47M | 5.39M | -2.84M | -1.81M | -3.87M | 2.40M | -0.07M | -2.37M | |