|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | 0.22M | -0.44M | -0.26M | 0.18M | -0.06M | -0.29M | -0.24M | -1.43M | -0.25M | -0.02M | 0.33M | 0.38M | -0.23M | -0.30M | -0.23M | -0.23M | -0.26M | -0.48M | -0.23M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.06M | | | 0.04M | 0.04M | | | | | | | | 0.20M | | | |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | | 12.07M | | -1.22M | | 1.25M | 1.25M | | | | | | | | 0.20M | -0.20M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.84M | 0.22M | | | | 1.25M | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.02M | 0.15M | -0.28M | -0.34M | -0.07M | -0.02M | -0.03M | -0.29M | 0.12M | -0.13M | 0.18M | 0.01M | -0.17M | -0.20M | -0.25M | -0.18M | -0.22M | -0.18M | -0.13M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | | | | 0.02M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | 0.00M | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.48M | -0.47M | 0.03M | -0.04M | 0.02M | -0.02M | | | | | 0.02M | -0.02M | | | 0.12M | -0.11M | -0.01M | -0.01M | 0.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.02M | -0.00M | 0.05M | -0.00M | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.01M | -0.01M | -0.02M | 0.04M | | 0.03M | -0.04M | 0.01M | 0.05M | 0.05M | -0.09M | 0.13M | 0.06M | -0.00M | -0.04M | -0.00M | | 0.07M | 0.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.23M | | 1.25M | -0.60M | -0.04M | | | -0.03M | -0.02M | 0.18M | -0.16M | -0.08M | -0.02M | 0.01M | -0.04M | 0.06M | -0.01M | 0.01M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.25M | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.25M | -0.93M | -0.04M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.79M | | | | | | | | | | | -0.01M | -0.00M | | -0.00M | -0.00M | | 0.18M | 0.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.52M | -0.78M | -0.32M | -0.34M | -0.07M | -0.02M | -0.03M | -0.29M | 0.12M | -0.13M | 0.18M | -0.00M | -0.18M | 0.68M | -0.25M | -0.18M | -0.22M | 0.00M | 0.01M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.27M | 0.15M | -0.28M | -0.34M | -0.07M | -0.02M | -0.03M | -0.29M | 0.12M | -0.13M | 0.18M | 0.01M | -0.17M | -0.20M | -0.25M | -0.18M | -0.22M | -0.18M | -0.13M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.52M | -0.78M | -0.32M | -0.34M | -0.07M | -0.02M | -0.03M | -0.29M | 0.12M | -0.13M | 0.18M | -0.00M | -0.18M | -0.20M | -0.25M | -0.18M | -0.22M | 0.00M | 0.01M |