|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.09M | -1.52M | -2.47M | -0.75M | -1.74M | -1.35M | -2.40M | -1.12M | -1.18M | -1.07M | -2.72M | -2.18M | -2.71M | -2.72M | -3.79M | -2.69M | -1.60M | -1.45M | -1.99M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.02M | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | 0.11M | 0.23M | 0.07M | 0.01M | 0.08M | 0.01M | 0.05M | | 0.34M | 0.10M | 0.10M | 0.17M | 0.50M | 0.12M | 0.07M | 0.07M | 0.09M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | -0.03M | 0.01M | 0.01M | 0.01M | -0.14M | 0.01M | 0.01M | 0.01M | -0.02M | 0.01M | 0.01M | 0.02M | -0.28M | 0.01M | -0.01M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11M | -1.17M | -1.28M | -1.26M | -1.18M | -1.25M | -1.23M | -1.79M | -1.62M | -1.18M | -0.62M | -1.27M | -1.89M | -2.73M | -1.50M | -3.58M | -2.64M | -0.98M | -2.16M | -1.64M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | 0.03M | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.07M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.00M | 0.03M | -0.07M | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 0.12M | 0.05M | -0.25M | -0.05M | 0.08M | -0.02M | -0.09M | 0.00M | 0.41M | -0.18M | -0.15M | -0.05M | 0.11M | 0.07M | 0.03M | 0.01M | -0.28M | -0.05M | 0.01M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.00M | 0.00M | -0.01M | 0.01M | -0.03M | 0.06M | -0.08M | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.01M | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.09M | -0.07M | 0.04M | -0.01M | 0.09M | -0.05M | 0.83M | -0.78M | -0.14M | -0.04M | 0.07M | 0.94M | -0.80M | 1.52M | -0.33M | 0.00M | -0.04M | -1.24M | 0.17M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 0.17M | -0.74M | 0.74M | -0.36M | 0.31M | | | -0.73M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | 0.01M | 4.00 | 0.02M | 0.01M | | | | | | 0.04M | 0.02M | 1.00 | -1.00 | 1.00 | | 0.04M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -837.00 |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.00 | -0.06M | -0.03M | -0.04M | -0.05M | -0.03M | -0.03M | -0.03M | -0.07M | -0.04M | -0.06M | -0.02M | -0.07M | -0.04M | -0.03M | -0.02M | -0.16M | -0.01M | -0.05M | -0.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.02M | | 1.20M | -0.30M | -0.60M | | | | | 0.57M | 0.49M | 5.04M | -0.00M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | -0.01M | -0.01M | -0.01M | -0.01M | | | 1.71M | -0.12M | 1.82M | 3.45M | 5.04M | | 4.35M | 0.01M | 1.69M | | 3.47M | 3.04M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00 | | | | | | | | -0.12M | 1.25M | | | | 4.35M | 0.01M | | | 3.47M | 3.04M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.02M | -0.00M | 0.00M | -0.00M | -0.10M | 0.04M | 0.01M | -0.01M | 0.02M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | -1.24M | -1.32M | -1.31M | -1.24M | -1.28M | -1.26M | -0.11M | -1.81M | 0.60M | 2.75M | 3.75M | -1.96M | 1.58M | -1.61M | -1.88M | -2.79M | 2.48M | 0.85M | -1.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11M | -1.21M | -1.28M | -1.27M | -1.18M | -1.27M | -1.24M | -1.79M | -1.62M | -1.18M | -0.62M | -1.27M | -1.93M | -2.75M | -1.50M | -3.58M | -2.64M | -0.98M | -2.20M | -1.64M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | -1.24M | -1.32M | -1.31M | -1.24M | -1.28M | -1.26M | -0.11M | -1.81M | 0.60M | 2.78M | 3.75M | -1.96M | 1.58M | -1.51M | -1.91M | -2.80M | 2.48M | 0.83M | -1.66M |