|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | -3.37M | -6.81M | -3.08M | 12.76M | -3.49M | -2.63M | -2.41M | 0.03M | -3.87M | -3.55M | -6.65M | 1.15M | 3.51M | -3.07M | -2.22M | 1.78M | -1.86M | -2.21M | -3.19M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.15M | 0.15M | 0.15M | 0.15M | 0.17M | 0.14M | 0.16M | 0.17M | 0.18M | 0.17M | 0.16M | 0.15M | 0.10M | 0.10M | 0.11M | 0.10M | 0.07M | 0.07M | 0.24M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | 0.20M | 0.22M | 0.48M | 0.15M | 0.38M | 0.58M | 0.33M | -0.03M | -0.10M | 0.03M | 0.07M | -0.01M | 0.04M | 0.08M | 0.14M | -0.00M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.68M | -4.06M | -2.36M | -6.98M | 8.99M | -3.89M | -3.05M | -3.20M | -1.84M | -3.93M | -3.31M | -2.61M | -2.02M | 2.41M | -2.50M | -2.83M | 1.70M | -1.97M | -1.89M | -2.99M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.07M | -0.14M | -0.16M | -0.16M | -0.05M | -0.04M | 0.05M | 0.16M | 0.25M | 0.25M | 0.24M | 0.20M | 0.21M | 0.20M | 0.17M | 0.12M | 0.06M | 0.03M | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | -1.04M | 0.35M | -0.18M | 0.56M | -0.82M | 0.34M | -0.18M | -0.03M | 0.20M | -0.28M | 0.58M | 0.29M | -0.72M | -0.22M | -0.16M | -0.01M | 0.09M | 0.08M | 0.42M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.15M | -0.06M | 0.13M | -0.55M | -0.45M | 0.33M | -0.02M | 0.20M | 0.06M | 0.18M | -0.17M | 0.08M | -0.46M | 0.47M | 0.06M | -0.37M | -0.30M | 0.07M | 0.06M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.20M | -0.18M | 1.26M | -0.03M | -0.14M | -0.77M | 0.63M | -0.29M | 0.18M | -0.44M | -0.10M | 0.02M | -0.19M | -0.29M | 0.29M | 0.50M | -0.14M | -0.06M | 0.32M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | | 0.10M | 0.00M | | | 0.01M | | | | 0.01M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.41M | 0.45M | | 2.80M | 1.40M | 25.23M | 8.57M | 11.50M | 14.20M | 12.00M | 5.90M | 6.00M | 12.10M | 6.70M | 11.50M | 6.70M | 10.50M | 4.20M | 4.50M | 5.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.41M | -33.99M | -1.43M | 1.37M | -9.72M | 7.30M | 3.79M | 0.61M | 2.60M | 5.55M | 3.56M | 1.24M | 2.73M | -4.09M | 4.75M | 1.02M | 0.76M | -0.88M | 4.50M | 0.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.01M | | | | 0.21M | 91.00 | 0.01M | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.56M | 29.44M | -0.84M | -0.84M | -0.84M | -0.63M | -1.49M | 44.00 | -0.01M | -0.01M | -0.01M | 0.42M | -0.01M | -0.01M | 0.22M | | | | | 0.14M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.84M | | | | 31.70M | | -31.72M | -0.01M | | | 32.10M | -0.01M | | | | | | 0.08M | 0.14M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.28M | -8.62M | -4.63M | -6.45M | -1.57M | 2.78M | -0.75M | -2.58M | 0.75M | 1.62M | 0.25M | -0.94M | 0.70M | -1.69M | 2.47M | -1.81M | 2.46M | -2.85M | 2.69M | -2.14M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.68M | -4.06M | -2.36M | -6.98M | 8.99M | -3.91M | -3.06M | -3.20M | -1.94M | -3.93M | -3.31M | -2.61M | -2.03M | 2.41M | -2.50M | -2.83M | 1.69M | -1.97M | -1.89M | -2.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.28M | -8.62M | -4.63M | -6.45M | -1.57M | 2.78M | -0.75M | -2.58M | 0.75M | 1.62M | 0.25M | -0.94M | 0.70M | -1.69M | 2.47M | -1.81M | 2.46M | -2.85M | 2.61M | -2.14M |