|
Net Income (Quarter)
|
-0.31M | -0.34M | -0.09M | -0.07M | -0.12M | -0.18M | -0.22M | -0.08M | -0.08M | -0.44M | -2.44M | -0.09M | -0.07M | -0.13M | -2.82M | -0.07M | -0.07M | -0.13M | -0.08M | 0.37M | -0.06M | -0.05M | -0.04M | -0.05M | -0.03M | -0.66M | -0.03M | -0.06M | -1.00M | 0.29M | -1.25M | -0.09M | -0.37M | -0.27M | -0.15M | -0.17M | -0.03M | -0.32M | -0.21M | -0.28M | -0.15M | -0.22M | -0.16M | -0.09M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | 54.00 | 53.00 | | | 73.00 | 0.00M | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Share-based Compensation (Quarter)
|
| 0.24M | | | 0.24M | 0.24M | 0.24M | | 0.27M | 0.27M | 0.28M | 0.01M | 0.00M | | | | 0.30M | | | | | | | | | 0.56M | -0.56M | | | | 0.70M | | | 0.07M | | | | 0.05M | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | -0.01M | 0.44M | | | | | | | | | | | 3.70M | 3.70M | | | 3.70M | 3.70M | 0.10M | 0.50M | 0.50M | 4.20M | | 4.10M | 4.10M | 4.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | 0.05M | 0.15M | | 0.15M | 0.52M | 0.52M | | | | | | 0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | | | 4.10M | | | | |
|
Cash from Operations (Quarter)
|
| -0.06M | -0.15M | -0.06M | -1.06M | -1.19M | -1.33M | -0.07M | -1.47M | -1.52M | -1.64M | -0.09M | -1.78M | -1.93M | -2.00M | -0.07M | -2.14M | | -0.05M | | -0.05M | -0.05M | -0.03M | -0.04M | -0.03M | -0.09M | -0.03M | -0.05M | -0.03M | -0.05M | -0.14M | -0.11M | -0.17M | -0.08M | -0.11M | -0.12M | -0.12M | -0.13M | -0.15M | -0.20M | -0.13M | -0.14M | -0.12M | -0.16M |
|
Amortizatization of Intangibles (Quarter)
|
| | | 250.00 | 248.00 | 0.00M | | 54.00 | 54.00 | 0.00M | | 54.00 | 54.00 | 73.00 | -19.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | 0.00M | | | 54.00 | 0.00M | | | 0.00M | 0.00M | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
| | | | | | -674.00 | | -778.00 | -674.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| 0.02M | 0.00M | -0.00M | 0.02M | 0.02M | 0.02M | -0.01M | 0.01M | 0.02M | 0.05M | -0.04M | 0.03M | 0.01M | 0.01M | -0.00M | 0.02M | | -0.01M | | -0.00M | -0.00M | -143.00 | 200.00 | 0.00M | -0.02M | 0.02M | 0.00M | -0.01M | -713.00 | 0.01M | 0.00M | -0.00M | 0.00M | -0.01M | 0.01M | -0.00M | 0.02M | 0.00M | -0.02M | 0.00M | -0.00M | 0.01M | -0.01M |
|
Other Working Capital Changes (Quarter)
|
| 0.00M | -0.06M | 0.01M | -0.07M | -0.05M | -0.07M | 0.02M | -0.05M | -0.05M | -0.06M | 0.03M | -0.03M | -0.03M | -0.02M | -0.00M | 0.03M | | 0.03M | | 0.02M | 0.00M | 0.01M | 525.00 | -0.01M | -0.00M | -0.01M | -0.00M | 0.02M | 0.00M | 0.00M | -0.01M | 0.03M | -0.01M | -0.01M | -0.01M | 0.02M | -0.01M | -0.00M | -0.00M | 0.01M | -0.00M | -0.00M | -0.00M |
|
Capital Expenditures (Quarter)
|
| | | | -0.01M | -0.00M | -0.00M | | -0.00M | -0.00M | -0.01M | | -0.00M | -0.00M | -0.01M | | 0.00M | | | | 0.01M | | | | | | | | | 0.04M | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.10M | | | 0.10M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 623.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.09M | 0.13M | -0.01M | -0.40M | -0.42M | -0.41M | | -0.41M | -0.43M | -0.43M | -0.00M | -0.45M | -0.46M | -0.45M | -0.06M | -0.56M | | -0.01M | | -0.01M | | | | | | 0.05M | 0.05M | 0.10M | -0.04M | 0.07M | 0.10M | 0.01M | | 0.02M | 0.12M | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | -700.00 | -700.00 | -700.00 | | -700.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 0.04M | -0.13M | | 2.71M | 2.71M | 2.71M | | 2.68M | 2.71M | 3.26M | | 3.26M | 3.26M | 3.26M | | 3.25M | -0.01M | | | | | | | | 0.15M | 0.71M | 0.91M | 0.28M | 0.33M | 0.44M | 0.57M | 0.31M | 0.24M | 0.02M | 0.08M | 0.05M | | | | | | | |
|
Change in Cash (Quarter)
|
| -0.11M | -0.15M | -0.07M | 1.25M | 1.09M | 0.97M | -0.07M | 0.81M | 0.75M | 1.19M | -0.09M | 1.03M | 0.87M | 0.81M | -0.13M | 0.55M | | -0.06M | | -0.06M | -0.05M | -0.03M | -0.04M | -0.03M | 0.06M | 0.72M | 0.91M | 0.35M | 0.25M | 0.37M | 0.56M | 0.15M | 0.15M | -0.07M | 0.08M | -0.07M | -0.13M | -0.15M | -0.20M | -0.13M | -0.14M | -0.12M | -0.16M |
|
Beginning Cash Balance (Quarter)
|
| | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| -0.06M | -0.15M | -0.06M | -1.05M | -1.19M | -1.33M | -0.07M | -1.46M | -1.52M | -1.62M | -0.09M | -1.78M | -1.92M | -1.99M | -0.07M | -2.15M | | -0.05M | | -0.06M | -0.05M | -0.03M | -0.04M | -0.03M | -0.09M | -0.03M | -0.05M | -0.03M | -0.09M | -0.14M | -0.11M | -0.17M | -0.08M | -0.11M | -0.12M | -0.12M | -0.13M | -0.15M | -0.20M | -0.13M | -0.14M | -0.12M | -0.16M |
|
Net Cash Flow (Quarter)
|
| -0.11M | -0.15M | -0.07M | 1.25M | 1.09M | 0.97M | -0.07M | 0.81M | 0.75M | 1.19M | -0.09M | 1.03M | 0.87M | 0.81M | -0.13M | 0.55M | -0.01M | -0.06M | | -0.06M | -0.05M | -0.03M | -0.04M | -0.03M | 0.06M | 0.72M | 0.91M | 0.35M | 0.25M | 0.37M | 0.56M | 0.15M | 0.15M | -0.07M | 0.08M | -0.07M | -0.13M | -0.15M | -0.20M | -0.13M | -0.14M | -0.12M | -0.16M |