|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92M | -1.28M | -1.24M | -1.42M | -1.90M | -1.70M | -1.76M | -1.99M | -2.64M | -2.39M | -2.84M | -2.48M | -2.53M | -2.89M | -2.90M | -2.76M | -2.82M | -3.14M | -3.02M | -1.95M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.01M | | 0.28M | 0.23M | -0.13M | | | 0.61M | 0.62M | 0.63M | 0.46M | 0.38M | 0.36M | 0.42M | 0.43M | 0.38M | 0.33M | 0.28M | -0.27M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | 0.01M | | | | | 0.07M | 0.09M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.08M | 0.08M | 0.49M | 0.02M | 0.51M | 0.03M | 0.51M | 0.01M | 0.03M | 0.53M | 0.22M | | 0.52M | 0.51M | 0.22M | 0.01M | 0.42M | 0.37M | 0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 528.00 | | | | | | 937.00 | | | | | 0.01M | 0.05M | | -0.06M | 0.00M | -0.00M | 0.01M | 0.03M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.59M | 0.37M | 0.38M | 1.65M | 0.40M | 1.43M | 0.44M | 3.07M | 0.46M | 0.46M | 0.48M | 0.48M | 0.49M | 0.49M | 0.37M | | 0.41M | 0.37M | 0.37M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84M | -0.96M | -1.19M | -1.29M | -1.42M | -1.66M | -1.43M | -1.87M | -1.76M | -1.65M | -1.77M | -1.95M | -1.88M | -2.10M | -2.22M | -2.55M | -2.07M | -2.36M | -2.55M | -2.16M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.01M | 0.13M | -0.03M | 0.03M | -0.11M | -0.10M | 0.02M | 664.00 | 0.14M | -0.10M | -0.03M | 0.07M | -0.14M | -5.00 | -634.00 | 0.01M | -360.00 | 0.02M | -0.01M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.03M | -0.03M | -0.02M | 0.04M | -0.01M | -0.01M | -0.01M | -0.02M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.05M | -0.10M | 0.07M | 0.25M | -0.36M | 0.00M | 0.11M | -0.06M | 0.04M | -0.05M | 0.34M | -0.02M | -0.15M | -0.15M | 0.03M | 0.05M | -0.00M | 0.08M | 0.18M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.18M | -0.02M | -0.33M | -0.05M | 0.12M | 0.06M | -0.32M | 0.12M | 0.13M | 0.06M | -0.28M | 0.03M | 0.10M | 0.08M | -0.42M | 0.06M | 0.17M | -0.11M | -0.14M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | -0.16M | -0.07M | 0.06M | 0.13M | 0.17M | -0.42M | -0.02M | -0.02M | -0.08M | 0.10M | -0.21M | 0.05M | 0.11M | -0.07M | -0.04M | -0.08M | 0.06M | -0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | 0.01M | 582.00 | 0.01M | 0.00M | 0.11M | 0.06M | 0.04M | 0.07M | 0.08M | 0.04M | 0.03M | 0.03M | 0.13M | 0.00M | 0.01M | 0.03M | 0.07M | 0.01M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.08M | 0.03M | 0.05M | 0.02M | 0.04M | 0.03M | 0.04M | 0.02M | 0.12M | 0.07M | 0.07M | 0.07M | 0.10M | 0.08M | 0.06M | 0.06M | 0.12M | 0.09M | 0.06M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.11M | -0.04M | -0.05M | -0.03M | -0.04M | -0.14M | -0.11M | -0.07M | -0.18M | -0.15M | -0.12M | -0.10M | -0.14M | -0.21M | -0.06M | -0.07M | -0.15M | -0.16M | -0.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.51M | | | 0.02M | | | | -0.13M | | | | -0.22M | 13.74M | 2.06M | 1.02M | -0.20M | -0.01M | -0.08M | -0.01M | -0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.63M | -1.07M | -1.23M | -1.32M | -1.44M | -1.70M | -1.57M | -2.10M | -1.83M | -1.84M | -1.92M | -2.29M | 11.76M | -0.17M | -1.41M | -2.81M | -2.15M | -2.59M | -2.71M | -2.27M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84M | -0.99M | -1.20M | -1.29M | -1.43M | -1.67M | -1.54M | -1.94M | -1.80M | -1.72M | -1.85M | -2.00M | -1.90M | -2.13M | -2.35M | -2.55M | -2.08M | -2.39M | -2.62M | -2.17M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.63M | -1.07M | -1.23M | -1.32M | -1.44M | -1.70M | -1.57M | -2.10M | -1.83M | -1.84M | -1.92M | -2.29M | 11.76M | -0.17M | -1.41M | -2.81M | -2.15M | -2.59M | -2.71M | -2.27M |