|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.38M | -2.81M | -4.59M | -4.26M | -3.26M | -3.69M | -4.50M | -4.56M | -4.34M | -3.00M | -3.52M | -3.31M | -2.41M | -2.72M | -2.29M | -3.51M | -4.04M | -1.42M | -4.66M | -5.76M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.28M | -0.22M | 0.23M | 0.23M | 0.17M | -0.15M | 0.41M | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.66M | 0.79M | 0.50M | 0.58M | 0.54M | 0.93M | 0.42M | 0.51M | 0.44M | 0.48M | 0.38M | 0.28M | 0.41M | 0.31M | 0.25M | 0.21M | 0.23M | 0.78M | 0.11M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.04M | 0.05M | 0.18M | 0.00M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | | | | | | | 0.87M | | | | | | | 0.08M | 0.12M | 0.01M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 0.03M | -0.01M | 0.00M | -0.00M | 0.04M | 0.00M | 0.01M | 0.01M | 0.05M | -0.01M | | | -0.07M | 0.02M | | | 0.76M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.25M | 0.20M | | | | | 0.01M | 0.01M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.61M | -2.48M | -3.08M | -4.21M | -4.25M | -2.59M | -3.64M | -4.21M | -2.90M | -3.35M | -1.58M | -3.47M | -2.67M | -2.28M | -1.43M | -1.97M | -3.44M | -2.06M | -4.33M | -2.12M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.08M | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.28M | -0.22M | 0.23M | 0.23M | 0.17M | 0.26M | 0.41M | 0.43M | 0.42M | 0.43M | 0.41M | 0.40M | 0.41M | 0.40M | 0.38M | 0.38M | 0.37M | 0.45M | 0.45M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.43M | 1.61M | -1.30M | 0.07M | 0.18M | 1.11M | 0.20M | 0.32M | 0.83M | -0.14M | 0.21M | 0.81M | 0.40M | 0.54M | -0.90M | -2.15M | 1.51M | 1.10M | -2.42M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 0.04M | 0.58M | 0.56M | 0.66M | 0.26M | -0.08M | 0.38M | -0.09M | -0.12M | -0.39M | 0.08M | -0.07M | 0.07M | -0.34M | 0.38M | 0.50M | -0.49M | -0.11M | -0.17M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.12M | 1.80M | -0.17M | -0.88M | 0.34M | 0.60M | -0.11M | 0.10M | -0.63M | -0.66M | 0.03M | 0.25M | -0.32M | -0.25M | 0.44M | -0.56M | 0.22M | -0.23M | 0.68M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | 0.23M | 0.45M | -0.50M | -0.33M | 0.57M | 0.07M | -0.25M | 0.19M | -0.46M | 0.39M | -0.72M | 0.04M | -0.17M | 0.25M | -0.20M | -0.52M | -0.04M | -0.35M | -0.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 0.60M | -0.27M | 0.30M | 0.02M | -0.85M | 0.03M | 0.13M | 0.01M | 0.02M | -0.21M | -0.00M | 0.06M | 0.07M | -0.19M | 0.00M | 0.00M | 0.00M | -0.19M | -0.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | 0.14M | 0.05M | 0.04M | 0.06M | 0.02M | 0.04M | 0.01M | | 0.01M | 0.02M | 0.01M | 0.04M | 0.01M | 0.13M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | -0.14M | -5.03M | -0.04M | -0.06M | -0.02M | -0.04M | -0.01M | | -0.01M | -0.02M | -0.01M | -0.04M | -0.01M | -0.13M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 3.66M | -0.27M | 4.69M | -0.31M | 3.53M | 0.62M | -0.44M | 2.92M | 4.95M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.04M | -0.02M | -0.02M | -0.00M | 0.02M | 0.01M | -0.01M | | -0.02M | -0.02M | 0.02M | 0.00M | -0.03M | 0.01M | 0.06M | -0.01M | -0.02M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.60M | -2.50M | -3.03M | -4.23M | -4.26M | -2.73M | -8.65M | -4.25M | -2.97M | -3.37M | -1.30M | 0.16M | -2.91M | 2.41M | -1.80M | 1.56M | -2.81M | -2.52M | -1.55M | 2.82M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.61M | -2.48M | -3.07M | -4.21M | -4.25M | -2.73M | -3.70M | -4.26M | -2.96M | -3.37M | -1.63M | -3.47M | -2.67M | -2.29M | -1.45M | -1.98M | -3.48M | -2.07M | -4.46M | -2.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.61M | -2.48M | -3.07M | -4.21M | -4.25M | -2.73M | -8.68M | -4.26M | -2.96M | -3.37M | -1.28M | 0.18M | -2.94M | 2.41M | -1.77M | 1.55M | -2.87M | -2.51M | -1.54M | 2.83M |