|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.72M | -8.49M | -6.39M | -7.60M | -2.74M | -2.98M | -2.59M | -2.33M | -2.44M | -3.51M | -2.40M | -4.76M | -2.53M | -4.44M | -4.96M | -4.88M | -1.18M | -5.44M | -2.20M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.12M | 0.14M | 0.15M | 0.16M | 0.17M | 0.20M | 0.28M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.25M | 0.25M | 0.25M | 0.10M | 0.25M | 0.25M | 0.24M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.20M | 0.25M | 0.15M | 0.01M | 0.10M | 0.21M | 0.23M | 0.68M | 0.28M | 0.39M | 0.56M | 0.32M | 0.35M | 0.28M | 0.21M | 0.10M | 1.10M | 0.28M | 0.24M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.87M | | | 0.08M | | | | | | | -0.09M | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | 0.11M | 0.24M | -0.03M | 0.34M | 0.12M | 0.12M | 0.13M | 0.32M | 0.11M | 0.12M | 0.21M | 0.04M | 0.13M | 0.19M | -0.32M | 0.67M | 0.01M | 0.35M | -0.27M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.36M | -4.42M | -10.98M | -3.94M | -4.55M | -0.59M | -1.30M | -3.31M | 1.62M | -3.09M | -0.95M | -0.23M | -0.52M | 0.94M | 2.83M | -1.57M | -1.61M | 0.90M | -5.20M | -1.40M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.14M | 0.08M | 0.04M | 0.08M | 0.05M | 0.03M | 0.07M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.12M | 0.14M | 0.15M | 0.16M | 0.17M | 0.20M | 0.28M | 0.25M | 0.26M | 0.26M | 0.26M | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.24M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | -1.59M | 0.67M | 4.32M | -0.90M | 2.99M | -1.09M | -0.63M | -1.08M | 2.04M | 1.89M | -2.26M | -0.69M | 0.30M | -1.49M | 1.39M | 1.53M | -3.88M | 1.01M | -4.63M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 3.21M | 5.68M | 1.34M | -4.67M | 2.54M | 0.56M | 1.51M | -2.20M | 0.55M | -0.92M | 1.93M | -0.25M | -1.50M | 0.25M | 1.30M | 0.74M | -1.50M | 0.26M | 0.75M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12M | 2.12M | -0.06M | 4.12M | -6.72M | 6.86M | -0.67M | -1.98M | -0.98M | 0.33M | 0.16M | 1.03M | 0.00M | -0.06M | 1.82M | 1.71M | 1.55M | -2.56M | -3.54M | -1.93M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 0.00M | | -0.44M | 0.58M | 0.01M | 0.08M | -0.09M | 0.97M | 0.10M | 0.07M | 0.55M | 0.03M | 0.92M | -0.88M | 1.72M | 1.37M | 0.45M | -0.48M | 0.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | 0.57M | -0.16M | -0.29M | 0.43M | 0.23M | -0.21M | -0.03M | 0.18M | 0.21M | -0.15M | -0.08M | 0.17M | 0.10M | -0.12M | -0.23M | 1.34M | 0.26M | 0.29M | 0.06M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.24M | 0.29M | 0.11M | 0.15M | 0.35M | -0.01M | 0.41M | 0.28M | 0.18M | 0.16M | 0.25M | 0.27M | 0.20M | 0.12M | 0.18M | 0.15M | 0.16M | 0.12M | 0.12M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | -0.24M | -0.29M | -0.11M | -0.15M | -0.35M | 0.02M | -0.41M | -0.28M | -0.18M | -0.16M | -0.25M | -0.27M | -0.20M | -0.12M | -0.18M | -0.15M | -0.16M | -0.12M | -0.12M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.30M | -1.51M | | | | | | 0.86M | | | | 0.03M | | | | -0.00M | 3.23M | -0.04M | 0.65M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.05M | 15.68M | 3.40M | | 1.39M | 0.76M | 1.14M | 4.35M | 0.24M | 2.03M | 1.55M | 0.14M | 0.18M | -0.83M | -2.39M | 1.37M | 2.58M | -0.47M | 4.62M | 0.95M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.70M | 10.50M | | | | | | 0.86M | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 11.02M | -7.88M | -4.05M | -3.32M | -0.18M | -0.15M | 0.63M | 1.59M | -1.24M | 0.45M | -0.33M | -0.61M | -0.08M | 0.32M | -0.38M | 0.83M | 0.25M | -0.66M | -0.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.77M | -4.65M | -11.28M | -4.05M | -4.71M | -0.94M | -1.29M | -3.71M | 1.34M | -3.27M | -1.11M | -0.48M | -0.79M | 0.75M | 2.71M | -1.75M | -1.76M | 0.74M | -5.32M | -1.52M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 11.02M | -7.88M | -4.05M | -3.32M | -0.18M | -0.15M | 0.63M | 1.59M | -1.24M | 0.45M | -0.33M | -0.61M | -0.08M | 0.32M | -0.38M | 0.82M | 0.27M | -0.70M | -0.56M |