|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | -1.69M | -1.43M | -0.98M | -4.15M | -1.93M | -1.95M | -2.85M | -2.30M | -2.48M | -2.27M | -1.98M | 3.46M | -0.13M | -0.15M | -1.28M | 3.15M | 0.11M | -0.08M | -0.09M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.07M | 0.07M | 0.06M | 0.25M | 0.01M | 0.05M | 0.13M | 0.46M | 0.58M | 0.23M | 1.15M | 0.28M | 0.11M | 0.13M | 0.15M | 0.36M | 0.14M | 0.13M | 0.13M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | -0.09M | -0.20M | -4.52M | 4.27M | 0.11M | 0.13M | 0.05M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.01M | | | | -0.01M | | 0.22M | -0.20M | -0.01M | 0.01M | | -0.01M | 0.05M | 0.07M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | -1.90M | 0.01M | -1.30M | -1.30M | -1.81M | -1.71M | -1.45M | -1.72M | -1.44M | -2.04M | -2.16M | -1.10M | -2.09M | -2.29M | 3.78M | -5.47M | -2.15M | -0.77M | -3.05M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.05M | 0.09M | 0.12M | 0.16M | 0.11M | 0.17M | 0.19M | 0.19M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.14M | 0.15M | 0.15M | 0.26M | 0.12M | 0.12M | 0.11M | 0.09M | 0.06M | 0.06M | 0.04M | 0.02M | 0.02M | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.88M | 1.07M | 0.24M | 0.09M | -1.04M | -0.10M | 0.37M | 0.07M | 0.21M | -0.34M | -0.20M | -0.14M | 0.68M | 0.01M | 0.07M | 0.02M | -0.12M | -0.05M | 0.05M | 0.49M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.61M | 0.31M | 1.05M | 0.01M | 0.52M | -0.32M | 0.10M | 0.03M | -0.23M | -0.08M | 0.15M | 0.04M | -0.14M | -0.25M | -0.24M | 0.96M | -1.20M | 0.14M | 0.51M | -0.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.04M | 0.24M | 0.06M | 0.01M | -0.20M | 0.47M | -0.14M | -0.21M | -0.03M | -0.24M | -0.19M | 0.66M | -0.03M | -0.02M | 0.27M | 1.19M | 0.46M | -0.59M | -0.14M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.07M | -0.03M | -0.14M | 0.06M | 0.11M | 0.02M | -0.11M | -0.05M | 0.02M | -0.02M | -0.01M | -0.05M | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.05M | 0.14M | 0.12M | -0.01M | | 0.01M | 0.01M | -0.01M | 0.01M | | 0.00M | -0.00M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.13M | -0.14M | -0.12M | 0.01M | | -0.01M | -0.02M | 473.00 | -0.01M | | -0.01M | 0.01M | | | 620.00 | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | -0.22M | 0.98M | 0.12M | 1.48M | 2.54M | 1.34M | 1.49M | 1.09M | 3.58M | -0.01M | 2.00M | 2.52M | 1.94M | 2.10M | 1.27M | 1.52M | 1.07M | 0.95M | 4.34M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | | | | | | | -0.50M | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.00M | -0.01M | -0.03M | -0.01M | 0.01M | -0.09M | 0.05M | 0.03M | -0.00M | 0.09M | -0.14M | -665.00 | 0.22M | 694.00 | -339.00 | -0.00M | 0.00M | 75.00 |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.78M | -2.26M | 0.85M | -1.31M | 0.17M | 0.72M | -0.36M | -0.07M | -0.59M | 2.15M | -2.05M | -0.07M | -0.04M | -0.23M | 0.10M | 0.25M | 0.86M | -0.97M | 0.07M | 1.29M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.87M | -1.95M | -0.13M | -1.42M | -1.28M | -1.81M | -1.71M | -1.46M | -1.72M | -1.46M | -2.04M | -2.16M | -1.10M | -2.09M | -2.29M | 3.78M | -5.47M | -2.15M | -0.77M | -3.05M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | -2.25M | 0.85M | -1.29M | 0.19M | 0.73M | -0.37M | 0.02M | -0.64M | 2.12M | -2.05M | -0.16M | 1.42M | -0.14M | -0.19M | 5.06M | -3.94M | -1.08M | 0.18M | 1.29M |