|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -7.69M | -9.80M | -30.93M | -11.17M | -9.43M | -5.77M | 4.05M | -2.28M | -4.07M | -4.19M | -3.43M | -4.10M | 5.76M | -1.12M | -2.58M | -0.44M | -0.95M | -0.32M | -1.15M | 0.50M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | -435.00 | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.10M | 1.10M | 0.11M | 0.12M | 1.10M | 0.90M | 0.65M | 1.10M | 0.29M | 0.26M | 0.13M | 0.27M | 0.13M | 0.18M | 0.04M | | | | 0.73M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.86M | -4.26M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -5.07M | -5.62M | -15.73M | -5.86M | -7.91M | -4.59M | -4.25M | -5.59M | -2.85M | -2.76M | -3.33M | -3.44M | -3.75M | -3.45M | -1.85M | -0.17M | -0.82M | -0.05M | -0.86M | -3.97M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.13M | | | | | | | | | | | 1.00 | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.00M | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1.24M | -0.76M | 2.00M | -0.74M | -0.38M | -2.86M | -0.25M | 1.12M | -1.01M | -0.03M | 0.53M | 0.22M | 0.16M | 0.74M | -0.11M | 0.45M | 0.18M | -0.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.23M | 0.63M | -0.01M | -0.06M | -0.93M | 0.93M | -0.12M | 0.05M | -15.00 | 0.16M | -0.16M | 1.62M | 0.02M | -0.80M | 0.78M | -0.16M | 0.42M | -0.25M | -0.01M | -0.25M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.00M | -0.00M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | -0.01M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.00M | -10.25M | | | | | | | | | 0.09M | | | | | | | -0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 4.62M | 0.28M | | | 0.05M | | -469.00 | 7.64M | 301.00 | 2.24M | 3.71M | -5.95M | 9.00 | 36.00 | 1.73M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 11.05M | 1.78M | 14.86M | 17.07M | 5.37M | 0.08M | 4.77M | 5.52M | 3.55M | 1.93M | 5.39M | 4.36M | 3.38M | 0.68M | 1.55M | -0.03M | 0.70M | | 3.02M | 2.16M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 9.06M | 1.30M | 7.40M | 1.04M | 8.00M | 0.29M | 7.70M | 0.03M | 3.80M | 2.20M | 1.80M | 2.30M | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.04M | 0.00M | 0.08M | -0.01M | -0.03M | 0.01M | -0.23M | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 5.98M | -3.91M | -0.87M | 0.96M | -2.54M | -4.51M | 0.52M | -0.07M | 0.70M | -0.83M | 2.06M | 0.42M | -0.28M | -2.77M | -0.30M | -0.20M | -0.12M | -0.05M | 2.51M | -1.62M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | -5.07M | -5.70M | -15.73M | -5.86M | -7.91M | -4.59M | -4.25M | -5.59M | -2.85M | -2.76M | -3.33M | -3.44M | -3.75M | -3.45M | -1.85M | -0.17M | -0.82M | -0.05M | -0.86M | -3.97M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | 5.98M | -3.91M | -0.87M | 0.96M | -2.54M | -4.51M | 0.52M | -0.07M | 0.70M | -0.83M | 2.06M | 0.92M | -0.28M | -2.77M | -0.30M | -0.20M | -0.12M | -0.05M | 2.17M | -1.82M |