|
Net Income (Quarter)
|
| -0.11M | -0.22M | -0.43M | -0.33M | -0.11M | -0.26M | -0.17M | -0.35M | -0.15M | -0.07M | -0.38M | -0.23M | -0.14M | -0.10M | -0.04M | -0.20M | -0.15M | -0.01M | -0.59M | -1.89M | -0.31M | -0.13M | -1.66M | -0.59M | -0.25M | -0.39M | -0.66M | -0.05M | -0.61M | -0.05M | -0.20M | -0.41M | -1.26M | -0.26M | -0.32M | -0.06M | -0.01M | 0.09M | -0.19M | -0.11M | -0.11M | -0.46M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | 0.01M | | | | | | | | | 0.34M | -0.34M | 0.61M | | 0.42M | -0.02M | | 0.02M | 1.13M | 0.13M | 0.36M | 0.06M | 0.13M | 0.05M | 0.05M | 0.05M | 0.05M | 0.09M |
|
Gains from Investment Securities (Quarter)
|
| | | 0.24M | 0.21M | | 0.11M | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
-0.03M | -0.09M | -0.19M | -0.19M | -0.10M | -0.07M | -0.17M | -0.19M | -0.23M | -0.13M | -0.06M | -0.25M | -0.19M | -0.11M | -0.02M | -0.00M | -2.18M | | -0.79M | 1.23M | -0.18M | -1.67M | -1.04M | 0.99M | -0.64M | -0.03M | -0.27M | 0.04M | -0.11M | -0.05M | -0.09M | -0.15M | -0.34M | -0.06M | -0.07M | 0.06M | 0.02M | 0.17M | 0.05M | 0.04M | 0.06M | 0.02M | -0.28M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 529.00 | 530.00 | 233.00 | 365.00 | 366.00 | 365.00 | 365.00 | 365.00 | 464.00 | 0.00M | 0.00M | 0.00M | 231.00 | 231.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -768.00 | 549.00 | 548.00 | 549.00 | 549.00 | 549.00 | 548.00 | 549.00 | 549.00 | -0.00M | 204.00 | 204.00 | 204.00 | 491.00 | 634.00 |
|
Change in Receivables (Quarter)
|
-0.01M | -0.02M | 0.00M | -0.02M | 0.01M | -0.00M | -0.01M | | -500.00 | 0.01M | 0.00M | 0.03M | 0.01M | 0.00M | | | -0.03M | | -0.02M | 0.02M | -0.28M | 0.29M | -0.30M | 0.30M | -0.01M | -0.02M | 0.10M | 0.05M | -0.02M | -0.01M | 563.00 | 0.01M | 0.03M | -0.02M | -0.01M | -0.08M | -0.01M | 0.07M | -0.07M | -0.01M | 0.06M | -0.07M | 0.03M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | 0.01M | 0.01M | -0.01M | 0.03M | -2.34M | | -0.62M | 1.64M | 0.05M | -0.03M | -0.12M | 0.77M | 0.06M | 0.10M | -0.05M | -0.58M | 0.05M | -0.14M | -0.00M | -0.05M | -0.16M | -0.19M | 0.06M | 0.10M | -0.07M | -0.23M | 0.12M | -0.08M | -0.22M | -0.04M | -0.14M |
|
Change in Account Payables (Quarter)
|
| | -0.02M | 0.01M | 0.01M | -0.01M | 0.01M | 0.01M | 0.00M | -500.00 | 0.00M | -0.02M | -0.03M | 0.06M | -0.05M | 0.01M | -0.01M | 0.00M | -0.00M | -0.02M | 0.00M | 0.02M | 0.01M | 0.01M | -0.02M | -0.03M | 0.01M | 0.04M | | | 0.08M | -0.02M | 0.02M | -0.00M | -0.04M | 0.05M | 673.00 | -0.06M | -0.01M | 0.01M | 0.03M | 0.03M | 0.01M |
|
Change in Accured Expenses (Quarter)
|
| | | 0.01M | -0.01M | 0.01M | -0.01M | 0.02M | 296.00 | 0.01M | -66.00 | -0.01M | 0.02M | -0.02M | 0.05M | 0.02M | 769.00 | 0.39M | 0.07M | 0.03M | 0.01M | -0.02M | 0.01M | -0.05M | 0.00M | 0.00M | 0.02M | -0.02M | 0.00M | -0.05M | -851.00 | 0.09M | -0.01M | 0.03M | 0.08M | -0.05M | -0.01M | -0.02M | 0.02M | 0.03M | 0.01M | -0.03M | 0.03M |
|
Other Working Capital Changes (Quarter)
|
| | | -0.01M | 0.00M | 918.00 | -721.00 | -0.00M | 0.00M | 5.00 | 4.00 | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.00M | -0.00M | | | -0.00M | | | -0.05M | -0.02M | -0.01M | | -0.01M | | | | | 1.96M | 1.91M | -1.91M | -1.91M | | | -0.04M | -0.05M | -0.04M | -0.04M | -0.01M | -0.01M | -0.01M | 0.00M | | | | | | | | | | | | -0.02M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | -0.02M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
0.33M | | 0.10M | 0.07M | 0.15M | 0.05M | 0.22M | 0.19M | 0.25M | 0.15M | 0.09M | 0.28M | 0.19M | | 0.00M | | 0.55M | | 0.56M | 0.70M | 0.11M | 2.29M | 0.80M | -1.25M | 0.85M | 0.12M | 0.11M | 0.08M | -0.01M | 0.11M | 818.00 | 0.14M | 0.49M | -0.06M | 0.02M | -0.08M | 0.05M | -0.11M | -0.10M | -0.03M | -0.05M | 0.08M | 0.27M |
|
Change in Cash (Quarter)
|
0.30M | -0.09M | -0.09M | -0.11M | 0.04M | -0.02M | 0.05M | -0.05M | 0.01M | 0.00M | 0.03M | 0.02M | 0.01M | -0.06M | -0.02M | -0.00M | 0.34M | 1.91M | -2.14M | 0.03M | -0.07M | 0.60M | -0.28M | -0.32M | 0.17M | 0.05M | -0.17M | 0.11M | -0.13M | 0.07M | -0.09M | -0.01M | 0.15M | -0.12M | -0.05M | -0.03M | 0.07M | 0.06M | -0.05M | 0.01M | 0.01M | 0.08M | -0.01M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | 0.01M | 0.02M | 0.02M |
|
Free Cash Flow (Quarter)
|
-0.03M | -0.09M | -0.19M | -0.19M | -0.10M | -0.07M | -0.17M | -0.19M | -0.23M | -0.13M | -0.06M | -0.25M | -0.19M | -0.11M | -0.02M | -0.00M | -2.20M | | -0.79M | 1.23M | -0.18M | -1.67M | -1.04M | 0.99M | -0.64M | -0.03M | -0.27M | 0.04M | -0.12M | -0.05M | -0.09M | -0.15M | -0.34M | -0.06M | -0.07M | 0.06M | 0.02M | 0.17M | 0.05M | 0.04M | 0.06M | 0.02M | -0.28M |
|
Net Cash Flow (Quarter)
|
0.30M | -0.09M | -0.09M | -0.11M | 0.04M | -0.02M | 0.05M | -0.05M | 0.01M | 0.00M | 0.03M | 0.02M | 0.01M | -0.11M | -0.02M | -0.00M | 0.34M | 1.91M | -2.14M | 0.03M | -0.07M | 0.62M | -0.28M | -0.32M | 0.17M | 0.05M | -0.17M | 0.11M | -0.13M | 0.07M | -0.09M | -0.01M | 0.15M | -0.12M | -0.05M | -0.03M | 0.07M | 0.06M | -0.05M | 0.01M | 0.01M | 0.08M | -0.01M |