|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.11M | -2.58M | -0.24M | -3.46M | -4.38M | -4.72M | -0.96M | -2.95M | -10.81M | -3.79M | -3.18M | -3.60M | -10.11M | -4.11M | -3.36M | -3.95M | -9.54M | -3.11M | -3.30M | -4.53M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.06M | 0.05M | 0.82M | 0.19M | 0.15M | 0.03M | 0.08M | 0.27M | 0.03M | 0.04M | 0.04M | 0.11M | 0.03M | 0.11M | 1.00M | 0.02M | 0.06M | 0.04M | 0.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | | | | | -0.84M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92M | -2.30M | -1.06M | -0.83M | 1.12M | -4.14M | -4.02M | -0.01M | -1.92M | -3.71M | -3.11M | -2.03M | -1.91M | -2.26M | 2.71M | -4.67M | -3.20M | -3.16M | -2.72M | -1.36M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | 0.08M | 0.08M | | | 0.08M | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.11M | -0.01M | 0.07M | 0.07M | 0.08M | 0.12M | 0.12M | 0.11M | 0.16M | 0.16M | 0.16M | 0.62M | 0.69M | 0.69M | 0.71M | 0.72M | 0.53M | 0.15M | 0.14M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | 0.27M | 1.24M | -1.45M | -0.01M | 1.91M | 1.23M | -2.70M | -0.43M | -0.03M | 1.20M | -0.87M | -0.47M | 1.47M | -1.12M | 0.11M | 0.01M | -0.09M | 0.59M | 1.87M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -0.21M | 0.37M | 0.02M | 0.46M | -0.09M | 0.73M | 0.10M | 0.02M | -0.02M | 252.00 | -0.02M | -0.14M | -0.03M | 0.15M | -0.01M | -0.11M | 0.09M | -0.00M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 0.45M | 0.07M | -0.10M | 0.36M | 0.34M | 0.64M | -1.01M | -0.52M | -0.14M | -0.02M | -0.42M | 0.67M | 0.88M | -0.76M | -0.27M | 0.19M | -534.00 | 3.97M | -0.41M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.10M | -0.17M | -0.03M | -0.08M | -0.03M | -0.03M | -0.09M | -0.07M | -0.03M | -0.11M | 0.08M | 0.01M | 0.07M | 0.05M | 0.08M | 0.10M | -0.07M | -0.11M | 0.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.31M | | | | | | | | -0.20M | -0.06M | -0.12M | -0.13M | -0.11M | 0.04M | -0.24M | 0.08M | -0.04M | -0.18M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.12M | 0.24M | 0.10M | 0.04M | -0.05M | 0.19M | 0.04M | 0.12M | 0.04M | 0.33M | 0.01M | 0.88M | 0.66M | 0.28M | 0.57M | 0.79M | 6.45M | 15.85M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.75M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -0.12M | -0.24M | -0.10M | -0.07M | -0.25M | -0.23M | -0.26M | -0.29M | -0.35M | -0.20M | -0.01M | -0.88M | -0.67M | -0.29M | -0.58M | -0.81M | -6.49M | -15.86M | -41.19M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.04M | 0.84M | 0.75M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.14M | -0.07M | 5.37M | -0.11M | 3.08M | 0.41M | 3.49M | 0.31M | 4.88M | 2.48M | 2.58M | 0.32M | 3.07M | 3.19M | 2.79M | 1.68M | 41.37M | 0.85M | 60.11M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | 6.09M | | 3.45M | -7.25M | 4.00M | -4.00M | | | 2.75M | -2.63M | 0.08M | 3.35M | 3.95M | | | | 65.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.25M | -2.56M | -1.36M | 4.44M | 0.94M | -1.30M | -3.84M | 3.22M | -1.89M | 0.81M | -0.83M | 0.54M | -2.47M | 0.14M | 5.62M | -2.47M | -2.32M | 31.73M | -17.73M | 17.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.06M | -2.42M | -1.30M | -0.93M | 1.08M | -4.09M | -4.22M | -0.05M | -2.03M | -3.75M | -3.44M | -2.04M | -2.78M | -2.92M | 2.43M | -5.25M | -3.99M | -9.61M | -18.57M | -1.36M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.25M | -2.56M | -1.36M | 4.44M | 0.94M | -1.30M | -3.84M | 3.22M | -1.89M | 0.81M | -0.83M | 0.54M | -2.47M | 0.14M | 5.62M | -2.47M | -2.32M | 31.73M | -17.73M | 17.56M |