|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -6.67M | -2.47M | -1.13M | -1.30M | -0.95M | 5,560.35M | -1.10M | -1.07M | -0.73M | -0.81M | -0.59M | -0.69M | -1.00M | 2.17M | -2.50M | -3.97M | 0.51M | 24.35M | -3.82M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.27M | 0.09M | 0.22M | 0.12M | 353.71M | 0.07M | 0.07M | 0.04M | 292.83M | 0.11M | 28.00 | 0.03M | 0.19M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.18M | 0.13M | 0.13M | 0.13M | 0.01M | 0.15M | 0.14M | 0.14M | 0.14M | 0.01M | 0.02M | 4.00 | 0.20M | -0.01M | 0.00M | 95.00 | 95.00 | 0.00M | 0.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.10M | 0.41M | 0.55M | 0.39M | 0.40M | | 0.26M | 0.20M | 0.16M | | | | | 0.05M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92M | -0.63M | -0.86M | -1.74M | -2.00M | -1.96M | -1.33M | -1.20M | -1.23M | -0.68M | -0.49M | -0.58M | -0.55M | -0.84M | -0.55M | -1.34M | -3.38M | -1.97M | -2.68M | -4.31M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | 0.00M | | | | | | | | 0.02M | 0.36M | 0.26M | 0.26M | 0.22M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | 0.17M | -0.07M | 0.13M | -0.04M | -0.22M | 0.05M | 0.01M | -0.04M | 0.29M | 0.04M | 0.13M | 0.09M | -0.48M | 0.23M | -0.24M | 0.14M | 0.06M | 0.04M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.00M | -0.03M | 0.18M | 0.57M | 0.62M | 0.62M | 0.04M | 0.90M | 0.07M | -0.45M | -0.14M | -0.16M | -0.18M | -0.06M | -0.57M | 0.19M | 0.04M | 0.09M | -0.07M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.12M | 0.02M | 0.09M | 0.00M | -0.13M | 0.03M | -0.02M | -0.01M | 0.03M | 0.08M | -0.10M | 0.06M | -0.07M | 0.02M | -0.02M | 0.12M | 0.22M | 0.23M | -0.01M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.05M | 0.03M | 0.02M | 0.06M | -0.16M | 0.15M | 0.04M | 0.04M | -0.02M | -0.08M | 0.02M | 0.03M | 0.00M | 0.19M | 0.59M | 0.07M | 0.03M | 0.34M | 0.36M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.21M | -0.24M | -0.01M | -0.01M | 1.03M | -1.08M | 0.00M | -0.50M | 0.00M | -0.01M | -0.01M | 0.15M | -0.18M | | -0.01M | 95.00 | 95.00 | -0.07M | -0.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | -0.00M | 0.00M | | | | 0.00M | 0.00M | | | 0.01M | 0.00M | 0.03M | 0.02M | 0.02M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | -0.00M | 0.00M | -0.00M | | | | -0.00M | -0.00M | | | 0.14M | -0.00M | -0.03M | -0.02M | -0.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | 3.56M | | | | | | 0.01M | | 4.21M | | | | -0.03M | | 1.05M | 6.85M | 4.92M | -0.03M | 2.34M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | 0.00M | -0.01M | -0.04M | -0.01M | -0.02M | -0.01M | | -0.03M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.31M | 2.93M | -0.86M | -1.75M | -2.05M | -1.97M | 0.74M | -1.20M | -1.23M | 3.50M | -0.50M | -0.58M | -0.53M | -0.86M | -0.55M | -0.15M | 3.46M | 2.92M | -2.73M | -1.99M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92M | -0.64M | -0.86M | -1.74M | -2.00M | -1.97M | -1.33M | -1.20M | -1.23M | -0.68M | -0.49M | -0.58M | -0.56M | -0.84M | -0.55M | -1.35M | -3.39M | -2.00M | -2.70M | -4.33M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.30M | 2.93M | -0.86M | -1.74M | -2.00M | -1.97M | -1.33M | -1.19M | -1.23M | 3.53M | -0.49M | -0.58M | -0.56M | -0.86M | -0.55M | -0.15M | 3.46M | 2.92M | -2.73M | -1.99M |