|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.84M | -0.94M | 0.37M | 1.70M | -1.23M | -1.22M | 0.01M | 1.32M | -0.04M | -0.07M | 0.01M | -0.54M | -0.02M | -0.04M | 0.47M | -0.73M | | | -2.37M | -0.77M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.09M | 0.10M | 0.09M | 0.10M | 0.09M | 0.10M | 0.10M | 0.10M | -0.11M | 0.09M | 0.05M | 0.02M | 0.10M | 0.06M | 0.09M | 0.05M | 0.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.12M | 0.00M | 0.19M | 0.15M | 0.21M | 0.00M | 0.06M | 0.18M | 0.07M | | 0.08M | 0.10M | 0.11M | 0.11M | 0.12M | 0.10M | 0.10M | 0.16M | 0.04M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | | 0.15M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.04M | -0.09M | 0.04M | 0.00M | 473.00 | -0.09M | 0.21M | 0.05M | 0.12M | -0.06M | 0.05M | | 0.03M | | 1.14M | | 0.35M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.21M | -0.00M | 0.01M | | -0.01M | 0.00M | 0.05M | 0.06M | 1.21M | 0.02M | 0.01M | 0.00M | | 0.03M | 755.00 | 0.03M | -1.25M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.04M | 0.36M | 0.12M | 0.12M | 0.05M | 0.05M | 0.05M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.50M | -1.38M | -1.07M | 2.29M | -2.87M | -0.38M | 0.45M | 2.20M | -3.19M | 1.31M | -0.32M | 1.76M | -3.16M | -0.33M | 0.77M | -3.55M | -0.98M | 0.58M | -0.29M | 0.66M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.07M | 0.02M | 0.02M | 0.02M | 0.05M | 0.00M | 0.00M | 0.00M | 0.05M | 0.00M | 0.06M | 0.06M | 0.25M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.05M | | | | 0.00M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | 0.12M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.14M | 0.14M | 0.13M | 0.11M | 0.06M | 0.04M | 0.06M | 0.11M | 0.11M | 0.10M | 0.06M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | 1.10M | 0.68M | -0.32M | 0.16M | 1.62M | -0.35M | 0.29M | -0.14M | -0.18M | 0.42M | -0.59M | -0.18M | 1.10M | -0.23M | 3.13M | -1.52M | -0.58M | -0.74M | -0.58M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | | | | -0.96M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.56M | 0.53M | 1.03M | | -1.22M | 1.84M | -0.68M | 1.22M | 1.60M | -2.90M | -0.19M | 1.05M | -0.13M | 0.12M | -2.27M | 1.82M | -0.08M | -0.04M | -2.63M | -0.76M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.78M | -0.15M | 0.08M | 0.58M | -0.38M | -0.03M | -0.13M | 0.46M | -0.32M | -0.15M | 0.01M | 0.22M | -0.08M | 0.21M | 0.01M | -0.93M | -0.00M | -0.00M | -0.00M | -0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.09M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.06M | 0.00M | 0.01M | 0.29M | 0.01M | 0.16M | 0.05M | 0.02M | 0.01M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 2.10M | | | | | | | 0.05M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.09M | -0.01M | -0.01M | -0.01M | -0.02M | -0.03M | 0.02M | 2.10M | -0.01M | 0.23M | -1.10M | -0.16M | -0.05M | 0.03M | -0.01M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | -87.00 | 0.01M | 0.05M | -0.05M | | | 142.00 | 0.66M | -74.00 | 37.00 | 8.00 | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | -0.06M | 3.45M | -0.17M | -0.13M | -0.28M | -0.05M | -0.05M | -0.05M | 3.24M | -2.12M | -0.07M | -0.07M | -0.07M | -0.06M | 2.22M | -0.13M | -0.08M | 0.26M | -0.69M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.97M | -1.45M | 2.38M | 2.10M | -3.01M | -0.75M | 0.39M | 2.15M | -3.25M | 4.52M | -2.46M | 1.71M | -1.13M | -0.41M | 0.93M | -2.44M | -1.27M | 0.45M | 0.00M | -0.04M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.50M | -1.39M | -1.07M | 2.28M | -2.88M | -0.47M | 0.44M | 2.20M | -3.20M | 1.29M | -0.34M | 1.70M | -3.16M | -0.34M | 0.47M | -3.56M | -1.14M | 0.53M | -0.31M | 0.65M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.97M | -1.45M | 2.38M | 2.10M | -3.01M | -0.75M | 0.39M | 2.15M | -3.25M | 4.52M | -2.46M | 1.71M | -1.13M | -0.41M | 0.93M | -2.44M | -1.27M | 0.45M | 0.00M | -0.04M |