|
Net Income
|
| -6.97M | -2.13M | -2.27M | -2.71M | -2.29M | -1.97M | -1.67M | -2.17M | -2.23M | -2.01M | -1.80M | -2.24M | -1.87M | -1.69M | -1.99M | -1.58M | -1.27M | -1.31M | -1.19M | -1.31M | -1.57M | -1.16M |
|
Share-based Compensation
|
0.31M | 0.36M | 0.48M | 0.48M | 0.56M | 0.40M | 0.46M | 0.45M | 0.38M | 0.37M | 0.36M | 0.35M | 0.28M | 0.28M | 0.28M | 0.28M | 0.25M | 0.13M | 0.13M | 0.26M | 0.08M | 0.10M | 0.11M |
|
Gains from Investment Securities
|
0.88M | 1.17M | 1.17M | 1.17M | 1.31M | 0.14M | 0.14M | 0.14M | 0.04M | 0.08M | | | 0.08M | 0.01M | 0.15M | 0.15M | | 0.01M | 0.12M | | 0.14M | 0.15M | 0.15M |
|
Non-cash Items
|
| | | 5.13M | | | | 2.58M | | | | 0.01M | | | | 0.42M | | | | 0.01M | | | |
|
Cash from Operations
|
-1.55M | -1.56M | -1.81M | -1.71M | -2.95M | -1.51M | -5.89M | -2.00M | -1.62M | -1.37M | -1.10M | -2.51M | -1.63M | -1.21M | -1.04M | -1.11M | -2.58M | -0.82M | -0.82M | -1.24M | -1.00M | -0.57M | -0.52M |
|
Change in Receivables
|
| | | | 0.10M | 0.07M | 0.02M | 0.07M | 0.12M | -0.05M | 0.31M | -0.05M | 0.06M | 0.34M | 0.21M | -0.56M | 0.78M | 0.55M | 0.02M | 0.40M | 0.09M | 0.39M | 0.29M |
|
Change in Inventory
|
| | | | | | | | | | | | 0.08M | 0.15M | -0.01M | -0.02M | 0.11M | -0.04M | -0.05M | -0.04M | 0.09M | 0.11M | -0.04M |
|
Change in Accured Expenses
|
-0.14M | -0.35M | 0.13M | 0.61M | -0.60M | -0.20M | -0.03M | 0.31M | 0.06M | -0.12M | 0.21M | -0.09M | 0.25M | 0.23M | -0.02M | 0.19M | -1.06M | 0.16M | 0.16M | 1.49M | -0.49M | 1.74M | 0.33M |
|
Other Working Capital Changes
|
-0.23M | -0.23M | 0.19M | 0.66M | | | | | | | | -0.02M | -0.28M | -0.30M | -0.25M | 0.70M | -0.22M | -0.30M | -0.23M | 0.72M | -0.33M | -0.24M | -0.15M |
|
Other financing activities
|
| | | | | | 0.01M | | | 0.15M | | | | | | | 0.43M | 1.00 | | -1.00 | | | |
|
Cash from Financing Activities
|
0.02M | 5.41M | 0.10M | 3.50M | 13.07M | 0.05M | 0.31M | | 0.17M | 7.12M | | | | | | | 7.54M | 0.30M | 2.98M | 3.50M | 0.02M | | 0.04M |
|
Change in Cash
|
-1.53M | 3.86M | -1.71M | 1.79M | 10.12M | -1.47M | -5.58M | -2.00M | -1.44M | 5.75M | -1.10M | -2.51M | -1.63M | -1.21M | -1.04M | -1.23M | 4.96M | -0.52M | 2.16M | 2.26M | -0.97M | -0.57M | -0.48M |
|
Free Cash Flow
|
-1.55M | -1.56M | -1.81M | -1.71M | -2.95M | -1.51M | -5.89M | -2.00M | -1.62M | -1.37M | -1.10M | -2.51M | -1.63M | -1.21M | -1.04M | -1.11M | -2.58M | -0.82M | -0.82M | -1.24M | -1.00M | -0.57M | -0.52M |
|
Net Cash Flow
|
-1.53M | 3.86M | -1.71M | 1.79M | 10.12M | -1.47M | -5.58M | -2.00M | -1.44M | 5.75M | -1.10M | -2.51M | -1.63M | -1.21M | -1.04M | -1.11M | 4.96M | -0.52M | 2.16M | 2.26M | -0.97M | -0.57M | -0.48M |