|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.25M | -0.17M | -0.20M | -0.37M | -0.64M | -0.47M | -0.43M | -0.30M | -0.35M | -0.29M | -0.28M | -0.29M | -0.24M | -0.28M | -0.27M | -0.26M | -0.25M | -0.25M | -0.30M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 443.00 | 193.00 | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.22M | -0.12M | -0.12M | -0.14M | -0.02M | | -0.19M | -0.10M | -0.08M | -0.06M | -0.11M | -0.08M | -0.06M | -0.08M | -0.10M | -0.07M | -0.09M | -0.10M | -0.11M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 443.00 | 193.00 | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.03M | 0.01M | -0.01M | -0.00M | 0.02M | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.22M | 0.06M | 0.06M | 0.06M | | | 0.07M | 0.20M | 0.09M | -0.05M | 0.08M | 0.13M | 0.12M | 0.12M | 0.10M | 0.12M | 0.09M | 0.07M | -0.23M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | 0.03M | -0.01M | | 0.03M | -0.03M | | | | 0.00M | -0.00M | -0.00M | -0.00M | 0.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.21M | 0.12M | 0.11M | 0.14M | 0.02M | | 0.19M | 0.10M | 0.09M | 0.06M | 0.21M | 0.08M | 0.06M | 0.08M | 0.10M | 0.07M | 0.09M | 0.10M | 0.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | -426.00 | -0.00M | 0.00M | 19.00 | | 273.00 | -373.00 | 0.00M | 145.00 | -420.00 | -533.00 | 0.00M | -645.00 | -0.00M | -0.00M | 0.00M | -0.00M | 0.03M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.22M | -0.12M | -0.12M | -0.14M | -0.02M | | -0.19M | -0.10M | -0.08M | -0.06M | -0.11M | -0.08M | -0.06M | -0.08M | -0.10M | -0.07M | -0.09M | -0.10M | -0.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | -426.00 | -0.00M | 0.00M | 19.00 | | 273.00 | -373.00 | 0.00M | 145.00 | -420.00 | -533.00 | 0.00M | -645.00 | -0.00M | -0.00M | 0.00M | -0.00M | 0.03M |