|
Net Income (Quarter)
|
-0.80M | -2.24M | -3.37M | -0.85M | -1.12M | -1.18M | -1.26M | -1.00M | -0.88M | 4.24M | -27.10M | -1.28M | -14.35M | -1.48M | | -2.28M |
|
Depreciation and Depletion (Quarter)
|
| | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | 0.02M | 0.00M | 0.00M | 0.00M | 0.01M | 1.44M |
|
Deferred Taxes (Quarter)
|
| | -1.88M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| -0.80M | -0.36M | -1.01M | -0.73M | -0.67M | -0.43M | -0.48M | -0.39M | -1.00M | -0.99M | -0.68M | -0.69M | -0.61M | 0.10M | -0.46M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.29M | 0.29M | 0.29M | 0.28M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | 0.01M | -0.01M | -0.01M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | -0.00M | -0.00M | |
|
Change in Account Payables (Quarter)
|
| -0.07M | 0.49M | -0.35M | 0.12M | 0.17M | 0.36M | 0.19M | -0.04M | 0.01M | -0.60M | -0.10M | -0.06M | 0.02M | 0.61M | 0.03M |
|
Change in Accured Expenses (Quarter)
|
| 0.01M | 0.05M | -0.01M | -0.05M | 0.01M | 0.22M | -0.18M | 0.01M | 0.04M | 0.09M | 0.01M | 0.06M | 0.07M | -0.14M | 0.02M |
|
Other Working Capital Changes (Quarter)
|
| -0.03M | 0.04M | 0.08M | -0.14M | 0.05M | -0.10M | 0.00M | 0.04M | 0.32M | -0.10M | -0.10M | -0.00M | 0.04M | -0.06M | -0.05M |
|
Capital Expenditures (Quarter)
|
| | | 0.01M | 0.01M | 0.00M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.00M | -0.28M | -0.00M | -0.01M | -0.00M | 0.00M | | | 0.00M | | 0.00M | | 0.00M | 0.00M | -0.00M |
|
Cash from Financing Activities (Quarter)
|
| 0.77M | 0.54M | 1.02M | 0.75M | 0.87M | 0.23M | 0.48M | 0.38M | 3.67M | 0.32M | | | | | 0.48M |
|
Change in Cash (Quarter)
|
| -0.03M | -0.10M | -0.00M | 0.00M | 0.20M | -0.20M | 0.00M | | 2.67M | -0.67M | -0.68M | -0.69M | -0.61M | -0.01M | 0.02M |
|
Free Cash Flow (Quarter)
|
| -0.80M | -0.36M | -1.02M | -0.74M | -0.67M | -0.43M | -0.48M | -0.39M | -1.00M | -0.99M | -0.68M | -0.69M | -0.61M | 0.10M | -0.46M |
|
Net Cash Flow (Quarter)
|
| -0.03M | -0.10M | -0.00M | 0.00M | 0.20M | -0.20M | 0.00M | -0.00M | 2.67M | -0.67M | -0.68M | -0.69M | -0.61M | 0.10M | 0.02M |