|
Net Income (Quarter)
|
| | -2.03M | -1.97M | -3.04M | -2.02M | -1.69M | -2.92M | -3.44M | -4.04M | -2.55M | -2.17M | -0.04M | -2.88M | -2.68M | -2.60M | 0.68M | -6.01M | -2.23M | -1.68M | -1.88M | -2.38M |
|
Depreciation and Depletion (Quarter)
|
| | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Share-based Compensation (Quarter)
|
| | 0.17M | 0.66M | 0.89M | 1.06M | 0.29M | 0.46M | 0.85M | | 0.08M | -887.00 | | -0.08M | 0.30M | -0.16M | 0.81M | 0.36M | 0.06M | 0.03M | 0.51M | 0.37M |
|
Gains from Investment Securities (Quarter)
|
| | | | 0.05M | 0.03M | -0.04M | -0.04M | -0.01M | -0.02M | 0.00M | -0.01M | 0.00M | -0.00M | -0.00M | -0.00M | -974.00 | 0.00M | -0.00M | 395.00 | 287.00 | 303.00 |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | 0.00M | 0.00M | | | | 0.01M | | | 0.02M | 0.00M | | | 0.01M | 0.00M |
|
Cash from Operations (Quarter)
|
| | -2.13M | -1.85M | -1.29M | -1.43M | -1.14M | -2.72M | -0.98M | -1.50M | -0.15M | -3.43M | -2.30M | -1.97M | -2.16M | -1.60M | -2.43M | -2.74M | -1.54M | -2.10M | -4.01M | -1.68M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 550.00 |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 0.12M | 0.15M | 0.15M | 0.15M | 0.15M | 0.19M | 0.20M | 0.21M | 0.22M | 0.19M | 0.19M | 0.19M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.20M | 0.20M |
|
Change in Receivables (Quarter)
|
| | 0.33M | -0.05M | -0.24M | 1.09M | -0.24M | -0.29M | 0.59M | -0.32M | -0.47M | -0.05M | 0.05M | 0.15M | -0.04M | -0.13M | -0.14M | -0.04M | 0.38M | 0.16M | 0.46M | -0.35M |
|
Change in Account Payables (Quarter)
|
| | -0.11M | -0.07M | 0.30M | -0.32M | -0.08M | 0.18M | -0.12M | 0.04M | 0.42M | -0.59M | 0.03M | 0.41M | 0.01M | -0.14M | 0.00M | -0.81M | -0.05M | 0.11M | -0.07M | -0.15M |
|
Change in Accured Expenses (Quarter)
|
| | -0.06M | -0.31M | 0.26M | 0.36M | 0.25M | -0.87M | 0.47M | 0.19M | 0.09M | -0.53M | 0.20M | 0.26M | 0.14M | 0.25M | 0.13M | -1.15M | -0.13M | 0.30M | 0.17M | -0.31M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | 0.02M | | | | -0.01M | | | | 0.01M | | | | 0.01M |
|
Other Working Capital Changes (Quarter)
|
| | -0.14M | 0.26M | -0.04M | -0.11M | 0.22M | -0.52M | -0.22M | 0.34M | | 0.01M | 0.01M | 0.22M | 0.07M | -0.06M | -0.01M | -0.43M | -0.12M | 0.13M | -0.14M | 0.13M |
|
Capital Expenditures (Quarter)
|
| | 497.00 | 0.03M | 0.00M | 0.45M | 0.01M | 0.01M | 0.01M | 0.75M | 0.17M | -0.17M | 0.48M | 0.15M | 0.00M | 0.31M | -0.30M | 0.65M | 0.19M | -0.15M | 0.51M | -0.50M |
|
Cash from Investing Activities (Quarter)
|
| | -0.23M | -0.25M | -0.15M | -0.14M | -0.24M | -0.28M | -0.21M | -0.26M | -0.19M | 0.17M | -0.16M | -0.22M | -0.16M | -0.21M | -0.32M | -0.22M | -0.23M | -0.24M | -0.20M | -0.26M |
|
Other financing activities (Quarter)
|
| | | | | 1.11M | 0.05M | 0.00M | 0.06M | 0.06M | 0.00M | | | | | | 1.54M | -1.54M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | 2.95M | 1.23M | 0.35M | 4.81M | 3.70M | -0.01M | 1.39M | 0.02M | -0.10M | 7.52M | 0.62M | 2.18M | -0.02M | 1.66M | 2.74M | 5.12M | 0.13M | 269.00 | 7.20M | 2.57M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | 2.41M | 1.57M | 5,431.85M | 3.64M | 0.20M | 1.00 | 0.80M | -0.02M | | 1.25M | | | | 1.69M | 2.30M | 3.04M | 3.21M | | 5.20M | 4.84M |
|
Exchange Rate Effect (Quarter)
|
| | 0.05M | -0.00M | 0.03M | 0.06M | 0.05M | -0.00M | -0.10M | 0.06M | -0.03M | -0.00M | -0.01M | -0.03M | 0.01M | -0.01M | -0.05M | 0.02M | -727.00 | -0.05M | -0.00M | 0.03M |
|
Change in Cash (Quarter)
|
| | 0.63M | -0.87M | -1.05M | 3.30M | 2.36M | -3.01M | 0.10M | -1.68M | -0.48M | 4.26M | -1.85M | -0.04M | -2.32M | -0.16M | -0.06M | 2.19M | -1.65M | -0.85M | 5.08M | 0.67M |
|
Free Cash Flow (Quarter)
|
| | -2.13M | -1.88M | -1.29M | -1.88M | -1.15M | -2.73M | -0.99M | -2.25M | -0.32M | -3.26M | -2.78M | -2.12M | -2.16M | -1.91M | -2.12M | -3.39M | -1.73M | -1.95M | -4.52M | -1.18M |
|
Net Cash Flow (Quarter)
|
| | 0.58M | -0.87M | -1.08M | 3.24M | 2.31M | -3.01M | 0.20M | -1.74M | -0.45M | 4.27M | -1.85M | -0.01M | -2.34M | -0.15M | -0.01M | 2.16M | -1.64M | -2.34M | 2.99M | 0.62M |